{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Intro","User Guide","Summary-Total","Summary-Acre","SOS-Total","SOS-Acre","Op Costs","Land & Equip","Fertilizer","Product","Assumptions","Crop1","2","3","4","5","6","7","8","9","10","11","12","13","14","15","16","Analysis","What If","Farm Business"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":392,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Intro","index":0,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[[10,3,10,6],[9,2,9,7],[33,1,36,8],[38,1,40,8],[42,1,44,8],[18,1,26,8],[28,1,31,8]]}
[]
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . "]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Version 3.0"]
[null,null,"Cost of Production / Marketing  / Management",null,null,null,null,null,null,null,null,null,"January",2016]
[null,null,null,{"$f":"I15&\" Crop Year\"","v":"2025 Crop Year"},null,null,null,null,null,null,null,null,"February",{"$f":"SUM(N10+1)","v":2017}]
[null,null,null,null,null,null,null,null,null,null,null,null,"March",2018]
[null,null,null,null,null,null,null,null,null,null,null,null,"April",2019]
[null,null,null,null,null,null,null,null,null,null,null,null,"May",2020]
[null,null,null,null,null,null,"Date:","January",2025,null,null,null,"June",2021]
[null,null,null,null,null,null,null,null,null,null,null,null,"July",2022]
[null,null,null,null,null,null,null,null,null,null,null,null,"August",2023]
[null,null,null,null,null,null,null,null,null,null,null,null,"September",2024]
[null,"The Cropplan Production Cost calculator is for producers to estimate the cash cost of producing field crops on their farm on an annual basis.  Cropplan calculates marginal returns, breakeven yields, breakeven crop prices on total production and remaining unsold inventory, land and machinery cost analysis and cash based finanical ratios.  General Manitoba Agriculture recommendations are assumed for initial default values for fertilizers and chemical inputs.  Knowing your cost of production is key to your management, marketing strategy, and risk management planning to give your farm the best opportunity for overall profitability.  ",null,null,null,null,null,null,null,null,null,null,"October",2025]
[null,null,null,null,null,null,null,null,null,null,null,null,"November"]
[null,null,null,null,null,null,null,null,null,null,null,null,"December"]
[]
[]
[]
[]
[]
[]
[]
[null,"These budgets may be adjusted by putting in your own figures.  As a producer you are encouraged to calculate your own costs of production for various crops and follow best agronomic practices. On each farm, costs and yields differ due to soil type, climate and agronomic practices. "]
[]
[]
[]
[]
[null,"Successfully managing and planning your business success starts with you. Contact your\nnearest                                                            for the support, advice and resources you need to make sound decisions for the continued success of your farm business.  If you have\nquestions,                  and a                                                  will contact you."]
[]
[]
[]
[]
[null,"This tool is available as an Excel worksheet at: \n                                                                                          is also available to help determine machinery costs."]
[]
[]
[]
[null,"Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and use of this information is the responsibility of the user.  If you need help with a budget, contact your nearest Manitoba Agriculture and MASC Service Centre."]

{"sheet":"User Guide","index":1,"n_rows":104,"n_cols":2,"rows_kept":104,"cut":false,"hidden":false,"merged":[[92,1,95,8],[70,0,70,5],[98,1,100,8],[103,1,104,8],[31,1,32,8],[52,1,53,8],[55,1,56,8],[58,1,59,8],[61,1,63,8],[102,0,102,3],[71,1,72,8],[45,0,45,3],[76,0,76,3],[84,0,84,3],[91,0,91,3],[97,0,97,3],[65,1,66,8],[81,1,82,8],[0,0,0,8],[41,1,43,8],[5,1,9,8],[15,1,16,8],[18,1,18,8],[24,1,25,8],[40,0,40,3],[4,0,4,3],[1,0,2,8],[27,0,27,3],[28,1,29,8]]}
["CROPPLAN User Guide "]
["CropPlan can be used throughout the crop year - cropping decisions before seeding, during the growing season to track and evaluate production decisions, and after harvest when marketing grain.  "]
[]
[]
["Step #1 - Operating Costs Worksheet:"]
[null,"Crop and Hail Insurance - select your MASC Risk Area, coverage level, and EMI (excess moisture insurance) coverage level from the drop down menus.  Enter your MASC discount level.  Select MASC hail insurance coverage level from drop down menu.  Enter private hail insurance coverage and rate percentage.   In the listing of crops, enter your IPI (individual productivity index) and any changes to hail coverage levels.  Probable yield for your Risk Area (based on D soil) will be displayed and insured yield will be calculated based on user selections."]
[]
[]
[]
[]
[]
[null,"Hired Labour - Enter your total annual cost for hired labour or enter the hours per acre and cost per hour. "]
[]
[null,"Owner Withdrawal - Enter the total annual amount you pay yourself from the farm business. "]
[]
[null,"Fuel - Enter your total annual cost for fuel or enter your average fuel cost per litre and complete the usage chart per crop. "]
[]
[]
[null,"Machinery Operating - Enter your total annual cost for repairs and insurance or enter your average cost per acre. "]
[]
[null,"Other Operating - Enter your total annual cost for each other cost or enter your average cost per acre. "]
[]
[null,"Land Taxes - Enter your total annual cost or enter your average cost per acre. "]
[]
[null,"Operating Interest - Enter your total annual interest cost or select Yes or No from the drop down menu on operating loan use, then enter your interest rate and the number of months that your farm has an operating loan. "]
[]
[]
["Step #2 - Land & Equipment Worksheet:"]
[null," Acres - Enter the total owned and rented acres.  Note: An error message will appear regarding acres, and will remain until all your acres are allocated to each of the crops that you select for your rotation."]
[]
[]
[null,"Land Loans - Enter the total annual payment and number of acres for each of your land loans.  Enter your total owned acres below the land loan section."]
[]
[]
[null,"Land Rental - Enter the total acres and cost per acre for each landowner. "]
[]
[null,"Equipment Loans - Enter the annual payment for each equipment loan. "]
[]
[null,"Equipment Leases - Enter the annual lease payment for each equipment lease. "]
[]
["Step #3 - Fertilizer Worksheet:"]
[null,"Enter your fertilizer costs and fertilizer type used.  For example, if your farm bands or broadcasts urea (46-0-0) preseeding, in line 6 enter the cost and 46 in the N Fertilizer Analysis column.  Supplemental Nitrogen refers to N applied after emergence."]
[]
[]
[]
["Step #4 - Crops Worksheets:"]
[null,"Select Crop - Select the crop type from the drop down menu and enter the total acres of the selected crop. "]
[]
[null,"Seed - Enter any changes to the initial default seeding rate and cost per unit.  Enter the variety name.   "]
[]
[null,"Fertilizer - Enter any changes to the initial default fertilizer rates.   "]
[]
[null,"Crop Protection - Enter any changes to the initial default crop protection costs or enter the product name, unit type, acres per unit and cost per unit for each chemical in herbicide, fungicide and insecticide section.   "]
[]
[]
[null,"Production Costs Summary - Enter any changes to your  target/expected yield per acre. Total operating cost, fixed cost and total costs will be calculated.   "]
[]
[]
[null,"Breakeven Analysis - B/E prices for total unsold production over operating, operating and fixed, and total costs will be calculated per unit.   "]
[]
[]
[null,"Marketing Analysis - Enter the date, grain company, total units sold, and price per unit for each grain sale booked.  B/E prices on remaining unsold inventory  will be calculated.   Enter the est. market price on remaining unsold inventory, other income.  Avg. net market price per unit will be calculated."]
[]
[]
[]
[null,"Profitability Analysis - Total Gross Revenue will be calculated per acre and total per crop.  Marginal returns over operating, operating and fixed, and total costs (net profit) and operating expense ratio will be calculated for the crop.   "]
[]
[]
[null,"Breakeven Analysis - B/E yield per acre will be calculated for operating, operating and fixed, and total costs.   "]
[]
["Step #5 - Farm Based Business Worksheet:"]
[null,"Income - Select the type of Custom Work, Equipment Rental & Repair, Retail Sales, and Other.  For each section, enter the number of units, unit type and cost per unit. "]
[]
[]
[null,"Expense - Enter the Operating and Fixed expenses listed for the farm based (non-farm) business. "]
[]
["Step #6 - Summary (Total):"]
[null,"Production Costs - Total operating, fixed and total costs will be calculated for each crop. "]
[]
[null,"Profitability Analysis - Total gross revenue and marginal returns will be calculated for each crop. "]
[]
[null,"Insured Risk Analysis - Total AgriInsurance insured value will be calculated for each crop.   Cost not covered by AgriInsurance over operating, operating and fixed and total costs will be calculated. "]
[]
[]
["Step #7 - Summary (Acre):"]
[null,"Production Costs - Per acre operating, fixed and total costs will be calculated for each crop. "]
[]
[null,"Profitability Analysis - Per acre gross revenue and marginal returns will be calculated for each crop. "]
[]
[null,"Breakeven Analysis - B/E yield per acre and price per unit will be calculated. "]
[]
["Step #8 - CROPPLAN Financial Analysis:"]
[null,"Financial ratios for Profitability, Financial Efficiency, Land and Equipment will be calculated for your farm.  Ratios will be rated as strong, satisfactory or weak to indicate the financial health or give an indication of potential areas of concern for your farm business.    Marginal returns on a per acre and per unit (bushel or pound), breakeven yield and prices, and insured risk are analyzed. "]
[]
[]
[]
[]
["Step #9 - CROPPLAN What If? Analysis:"]
[null,"Thinking about makes changes to your farm?  The What If? Analysis calculates the impact of one or more changes and compares the Financial Ratios for your original MYFARM projection to What If? projection.  Enter changes to each variable as they apply to your What If? scenario for your farm."]
[]
[]
[]
["Step #10 - CROPPLAN Product:"]
[null,"A summary of the seed, fertilizer and grain production, marketing and storage requirements will be calculated.  This is a handy reference for securing seed, fertilizer and grain storage needs for your farm business."]

{"sheet":"Summary-Total","index":2,"n_rows":63,"n_cols":21,"rows_kept":63,"cut":false,"hidden":false,"merged":[[2,0,2,12],[62,0,63,12],[40,0,40,12],[53,0,53,12],[2,13,2,20],[40,13,40,20],[53,13,53,20]]}
[]
[]
[{"$f":"\" CROPPLAN Production Costs \"&Intro!I15&\" (Total Dollars)\"","v":" CROPPLAN Production Costs 2025 (Total Dollars)"}]
[]
[null,"Date Printed:","TOTAL",null,{"$f":"IF('Farm Business'!H42=0,\"\",\"Farm Business\")","v":""},{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,{"$f":"TODAY()","v":"2025-01-02"},null,null,null,{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
[]
[null,"Acres",{"$f":"SUM(F8:U8)","v":2},null,null,{"$f":"Crop1!$H$3","v":1},{"$f":"'2'!$H$3","v":1},{"$f":"'3'!$H$3","v":0},{"$f":"'4'!$H$3","v":0},{"$f":"'5'!$H$3","v":0},{"$f":"'6'!$H$3","v":0},{"$f":"'7'!$H$3","v":0},{"$f":"'8'!$H$3","v":0},{"$f":"'9'!$H$3","v":0},{"$f":"'10'!$H$3","v":0},{"$f":"'11'!$H$3","v":0},{"$f":"'12'!$H$3","v":0},{"$f":"'13'!$H$3","v":0},{"$f":"'14'!$H$3","v":0},{"$f":"'15'!$H$3","v":0},{"$f":"'16'!$H$3","v":0}]
[]
["A.  Operating Costs",null,{"$f":"IF(C8=0,\"\",IF(OR('Land & Equip'!C28-'Summary-Total'!C8>40,'Land & Equip'!C28-'Summary-Total'!C8<-40),\"ERROR Total Crop Acres are NOT EQUAL to \"&TEXT('Land & Equip'!C28,\"#,###\")&\" Total Landbase Acres\",\"\"))","v":""}]
[null,"Seed & Treatment",{"$f":"SUM(E11:U11)","v":116.5},null,{"$f":"\"-\"","v":"-"},{"$f":"Crop1!$J$9","v":82.5},{"$f":"'2'!$J$9","v":34},{"$f":"'3'!$J$9","v":0},{"$f":"'4'!$J$9","v":0},{"$f":"'5'!$J$9","v":0},{"$f":"'6'!$J$9","v":0},{"$f":"'7'!$J$9","v":0},{"$f":"'8'!$J$9","v":0},{"$f":"'9'!$J$9","v":0},{"$f":"'10'!$J$9","v":0},{"$f":"'11'!$J$9","v":0},{"$f":"'12'!$J$9","v":0},{"$f":"'13'!$J$9","v":0},{"$f":"'14'!$J$9","v":0},{"$f":"'15'!$J$9","v":0},{"$f":"'16'!$J$9","v":0}]
[null,"Fertilizer",{"$f":"SUM(E12:U12)","v":263.636104534541},null,{"$f":"\"-\"","v":"-"},{"$f":"Crop1!$J$30","v":145.60560250441637},{"$f":"'2'!$J$30","v":118.03050203012462},{"$f":"'3'!$J$30","v":0},{"$f":"'4'!$J$30","v":0},{"$f":"'5'!$J$30","v":0},{"$f":"'6'!$J$30","v":0},{"$f":"'7'!$J$30","v":0},{"$f":"'8'!$J$30","v":0},{"$f":"'9'!$J$30","v":0},{"$f":"'10'!$J$30","v":0},{"$f":"'11'!$J$30","v":0},{"$f":"'12'!$J$30","v":0},{"$f":"'13'!$J$30","v":0},{"$f":"'14'!$J$30","v":0},{"$f":"'15'!$J$30","v":0},{"$f":"'16'!$J$30","v":0}]
[null,"Herbicide",65.75,null,{"$f":"\"-\"","v":"-"},{"$f":"Crop1!$J$44","v":30},{"$f":"'2'!$J$44","v":35.75},{"$f":"'3'!$J$44","v":0},{"$f":"'4'!$J$44","v":0},{"$f":"'5'!$J$44","v":0},{"$f":"'6'!$J$44","v":0},{"$f":"'7'!$J$44","v":0},{"$f":"'8'!$J$44","v":0},{"$f":"'9'!$J$44","v":0},{"$f":"'10'!$J$44","v":0},{"$f":"'11'!$J$44","v":0},{"$f":"'12'!$J$44","v":0},{"$f":"'13'!$J$44","v":0},{"$f":"'14'!$J$44","v":0},{"$f":"'15'!$J$44","v":0},{"$f":"'16'!$J$44","v":0}]
[null,"Fungicide",42.25,null,{"$f":"\"-\"","v":"-"},{"$f":"Crop1!$J$53","v":22.75},{"$f":"'2'!$J$53","v":19.5},{"$f":"'3'!$J$53","v":0},{"$f":"'4'!$J$53","v":0},{"$f":"'5'!$J$53","v":0},{"$f":"'6'!$J$53","v":0},{"$f":"'7'!$J$53","v":0},{"$f":"'8'!$J$53","v":0},{"$f":"'9'!$J$53","v":0},{"$f":"'10'!$J$53","v":0},{"$f":"'11'!$J$53","v":0},{"$f":"'12'!$J$53","v":0},{"$f":"'13'!$J$53","v":0},{"$f":"'14'!$J$53","v":0},{"$f":"'15'!$J$53","v":0},{"$f":"'16'!$J$53","v":0}]
[null,"Insecticide",5.75,null,{"$f":"\"-\"","v":"-"},{"$f":"Crop1!$J$62","v":5.75},{"$f":"'2'!$J$62","v":0},{"$f":"'3'!$J$62","v":0},{"$f":"'4'!$J$62","v":0},{"$f":"'5'!$J$62","v":0},{"$f":"'6'!$J$62","v":0},{"$f":"'7'!$J$62","v":0},{"$f":"'8'!$J$62","v":0},{"$f":"'9'!$J$62","v":0},{"$f":"'10'!$J$62","v":0},{"$f":"'11'!$J$62","v":0},{"$f":"'12'!$J$62","v":0},{"$f":"'13'!$J$62","v":0},{"$f":"'14'!$J$62","v":0},{"$f":"'15'!$J$62","v":0},{"$f":"'16'!$J$62","v":0}]
[null,"Fuel",59.771943578947372,null,{"$f":"'Farm Business'!G49","v":0},{"$f":"IF(F8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*Crop1!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*Crop1!$H$3))","v":29.802158736842106},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('2'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'2'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'2'!$H$3))","v":29.969784842105263},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('3'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'3'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'3'!$H$3))","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('4'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'4'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'4'!$H$3))","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('5'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'5'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'5'!$H$3))","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('6'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'6'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'6'!$H$3))","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('7'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'7'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'7'!$H$3))","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('8'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'8'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'8'!$H$3))","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('9'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'9'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'9'!$H$3))","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('10'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'10'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'10'!$H$3))","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('11'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'11'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'11'!$H$3))","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('12'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'12'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'12'!$H$3))","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('13'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'13'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'13'!$H$3))","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('14'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'14'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'14'!$H$3))","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('15'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'15'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'15'!$H$3))","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('16'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'16'!$H$3,('Op Costs'!$E$77/'Summary-Total'!$C$8)*'16'!$H$3))","v":0}]
[null,"Hired Labour",10.8,null,{"$f":"'Farm Business'!G48","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*Crop1!$H$3","v":5.4},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'2'!$H$3","v":5.4},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'3'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'4'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'5'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'6'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'7'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'8'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'9'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'10'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'11'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'12'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'13'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'14'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'15'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8))*'16'!$H$3","v":0}]
[null,"Machinery Operating",50,null,{"$f":"'Farm Business'!G50","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*Crop1!$H$3","v":25},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'2'!$H$3","v":25},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'3'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'4'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'5'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'6'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'7'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'8'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'9'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'10'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'11'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'12'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'13'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'14'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'15'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8)*'16'!$H$3","v":0}]
[null,"Machinery Lease",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$J$63/'Summary-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,"Land Rental",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8*'16'!$H$3)","v":0}]
[null,"Rental and Custom",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'16'!$H$3)","v":0}]
[null,"Crop Insurance",33.339999999999996,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,(VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*Crop1!$H$3)","v":16.509999999999998},{"$f":"IF(G8=0,0,(VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'2'!$H$3)","v":16.829999999999998},{"$f":"IF(H8=0,0,(VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,(VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,(VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,(VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,(VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,(VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,(VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,(VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,(VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,(VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,(VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,(VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,(VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,(VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'16'!$H$3)","v":0}]
[null,"Other Costs",35.5,null,{"$f":"'Farm Business'!G51+'Farm Business'!G52+'Farm Business'!G54+'Farm Business'!G55+'Farm Business'!G56+'Farm Business'!G57+'Farm Business'!G58+'Farm Business'!G59","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*Crop1!$H$3","v":17.75},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'2'!$H$3","v":17.75},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'3'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'4'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'5'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'6'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'7'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'8'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'9'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'10'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'11'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'12'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'13'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'14'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'15'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8))*'16'!$H$3","v":0}]
[null,"Land Taxes",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8))*'16'!$H$3)","v":0}]
[null,"Drying Costs",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'16'!$H$3)","v":0}]
[null,"Interest on Operating",25.619999999999997,null,"n/a",{"$f":"IF(F8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(F11:F25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*F8)))","v":14.29},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(G11:G25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*G8)))","v":11.33},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(H11:H25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*H8)))","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(I11:I25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*I8)))","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(J11:J25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*J8)))","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(K11:K25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*K8)))","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(L11:L25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*L8)))","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(M11:M25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*M8)))","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(N11:N25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*N8)))","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(O11:O25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*O8)))","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(P11:P25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*P8)))","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(Q11:Q25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*Q8)))","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(R11:R25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*R8)))","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(S11:S25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*S8)))","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(T11:T25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*T8)))","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(U11:U25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),('Op Costs'!$E$140/'Summary-Total'!$C$8*U8)))","v":0}]
[null,"Total Operating",{"$f":"SUM(C11:C26)","v":708.91804811348834},null,{"$f":"SUM(E11:E26)","v":0},395.35776124125846,313.56028687222988,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"",null,null,null,"","","","","",""]
["B.   Fixed Costs",null,"",null,null,"","","","","","",""]
[null,"Land Cost",{"$f":"SUM(E30:U30)","v":0},null,{"$f":"'Farm Business'!G65+'Farm Business'!G66","v":0},{"$f":"IF(F8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8*'16'!$H$3)","v":0}]
[null,"Machinery Cost",{"$f":"SUM(E31:U31)","v":0},null,{"$f":"'Farm Business'!G63+'Farm Business'!G64","v":0},{"$f":"IF(F8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,(('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,"Machinery Depreciation",{"$f":"SUM(E32:U32)","v":0},null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,(('Land & Equip'!$E$78)/'Summary-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,"Total Fixed ",{"$f":"SUM(C30:C32)","v":0},null,{"$f":"SUM(E30:E32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operating & Fixed",{"$f":"+C27+C33","v":708.91804811348834},null,{"$f":"+E27+E33","v":0},395.35776124125846,313.56028687222988,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["C. Ownership"]
[null,"Owner Withdrawal",{"$f":"SUM(E37:U37)","v":50},null,"n/a",{"$f":"IF(F8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*Crop1!$H$3)","v":25},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'2'!$H$3)","v":25},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8))*'16'!$H$3)","v":0}]
[]
["Total Costs",null,{"$f":"+C34+C37","v":758.91804811348834},null,{"$f":"+E34","v":0},{"$f":"+F34+F37","v":420.35776124125846},338.56028687222988,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Profitability Analysis"]
["Estimated Farmgate",null,"TOTAL"]
[null,"Avg. Market Price $ per unit",null,null,null,{"$f":"'Summary-Acre'!D43","v":13.25},{"$f":"'Summary-Acre'!E43","v":8},{"$f":"'Summary-Acre'!F43","v":0},{"$f":"'Summary-Acre'!G43","v":0},{"$f":"'Summary-Acre'!H43","v":0},{"$f":"'Summary-Acre'!I43","v":0},{"$f":"'Summary-Acre'!J43","v":0},{"$f":"'Summary-Acre'!K43","v":0},{"$f":"'Summary-Acre'!L43","v":0},{"$f":"'Summary-Acre'!M43","v":0},{"$f":"'Summary-Acre'!N43","v":0},{"$f":"'Summary-Acre'!O43","v":0},{"$f":"'Summary-Acre'!P43","v":0},{"$f":"'Summary-Acre'!Q43","v":0},{"$f":"'Summary-Acre'!R43","v":0},{"$f":"'Summary-Acre'!S43","v":0}]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"'Summary-Acre'!D44","v":45},{"$f":"'Summary-Acre'!E44","v":65},{"$f":"'Summary-Acre'!F44","v":0},{"$f":"'Summary-Acre'!G44","v":0},{"$f":"'Summary-Acre'!H44","v":0},{"$f":"'Summary-Acre'!I44","v":0},{"$f":"'Summary-Acre'!J44","v":0},{"$f":"'Summary-Acre'!K44","v":0},{"$f":"'Summary-Acre'!L44","v":0},{"$f":"'Summary-Acre'!M44","v":0},{"$f":"'Summary-Acre'!N44","v":0},{"$f":"'Summary-Acre'!O44","v":0},{"$f":"'Summary-Acre'!P44","v":0},{"$f":"'Summary-Acre'!Q44","v":0},{"$f":"'Summary-Acre'!R44","v":0},{"$f":"'Summary-Acre'!S44","v":0}]
[null,"Unit type",null,null,null,{"$f":"'Summary-Acre'!D45","v":"bu"},{"$f":"'Summary-Acre'!E45","v":"bu"},{"$f":"'Summary-Acre'!F45","v":""},{"$f":"'Summary-Acre'!G45","v":""},{"$f":"'Summary-Acre'!H45","v":""},{"$f":"'Summary-Acre'!I45","v":""},{"$f":"'Summary-Acre'!J45","v":""},{"$f":"'Summary-Acre'!K45","v":""},{"$f":"'Summary-Acre'!L45","v":""},{"$f":"'Summary-Acre'!M45","v":""},{"$f":"'Summary-Acre'!N45","v":""},{"$f":"'Summary-Acre'!O45","v":""},{"$f":"'Summary-Acre'!P45","v":""},{"$f":"'Summary-Acre'!Q45","v":""},{"$f":"'Summary-Acre'!R45","v":""},{"$f":"'Summary-Acre'!S45","v":""}]
[null,"Other Income",null,null,null,{"$f":"IF(F43*F44=0,\"\",'Summary-Acre'!D46*F8)","v":0},{"$f":"IF(G43*G44=0,\"\",'Summary-Acre'!E46*G8)","v":0},{"$f":"IF(H43*H44=0,\"\",'Summary-Acre'!F46*H8)","v":""},{"$f":"IF(I43*I44=0,\"\",'Summary-Acre'!G46*I8)","v":""},{"$f":"IF(J43*J44=0,\"\",'Summary-Acre'!H46*J8)","v":""},{"$f":"IF(K43*K44=0,\"\",'Summary-Acre'!I46*K8)","v":""},{"$f":"IF(L43*L44=0,\"\",'Summary-Acre'!J46*L8)","v":""},{"$f":"IF(M43*M44=0,\"\",'Summary-Acre'!K46*M8)","v":""},{"$f":"IF(N43*N44=0,\"\",'Summary-Acre'!L46*N8)","v":""},{"$f":"IF(O43*O44=0,\"\",'Summary-Acre'!M46*O8)","v":""},{"$f":"IF(P43*P44=0,\"\",'Summary-Acre'!N46*P8)","v":""},{"$f":"IF(Q43*Q44=0,\"\",'Summary-Acre'!O46*Q8)","v":""},{"$f":"IF(R43*R44=0,\"\",'Summary-Acre'!P46*R8)","v":""},{"$f":"IF(S43*S44=0,\"\",'Summary-Acre'!Q46*S8)","v":""},{"$f":"IF(T43*T44=0,\"\",'Summary-Acre'!R46*T8)","v":""},{"$f":"IF(U43*U44=0,\"\",'Summary-Acre'!S46*U8)","v":""}]
[null,"Gross Revenue",{"$f":"SUM(E47:U47)","v":1116.25},null,{"$f":"'Farm Business'!H42","v":0},{"$f":"IF(F43*F44=0,\"\",Crop1!$H$123)","v":596.25},{"$f":"IF(G43*G44=0,\"\",'2'!$H$123)","v":520},{"$f":"IF(H43*H44=0,\"\",'3'!$H$123)","v":""},{"$f":"IF(I43*I44=0,\"\",'4'!$H$123)","v":""},{"$f":"IF(J43*J44=0,\"\",'5'!$H$123)","v":""},{"$f":"IF(K43*K44=0,\"\",'6'!$H$123)","v":""},{"$f":"IF(L43*L44=0,\"\",'7'!$H$123)","v":""},{"$f":"IF(M43*M44=0,\"\",'8'!$H$123)","v":""},{"$f":"IF(N43*N44=0,\"\",'9'!$H$123)","v":""},{"$f":"IF(O43*O44=0,\"\",'10'!$H$123)","v":""},{"$f":"IF(P43*P44=0,\"\",'11'!$H$123)","v":""},{"$f":"IF(Q43*Q44=0,\"\",'12'!$H$123)","v":""},{"$f":"IF(R43*R44=0,\"\",'13'!$H$123)","v":""},{"$f":"IF(S43*S44=0,\"\",'14'!$H$123)","v":""},{"$f":"IF(T43*T44=0,\"\",'15'!$H$123)","v":""},{"$f":"IF(U43*U44=0,\"\",'16'!$H$123)","v":""}]
[]
["Marginal Returns "]
[null,"Over Operating Costs",{"$f":"SUM(E50:U50)","v":407.33195188651166},null,{"$f":"IF('Farm Business'!H42=0,\"\",SUM(E47-E27))","v":""},{"$f":"IF(F43*F44=0,\"\",SUM(F47-F27))","v":200.89223875874154},206.43971312777012,"","","","","","","","","","","","","",""]
[null,"Over Operating & Fixed Costs",{"$f":"SUM(E51:U51)","v":407.33195188651166},null,{"$f":"IF('Farm Business'!H42=0,\"\",SUM(E47-E34))","v":""},{"$f":"IF(F43*F44=0,\"\",SUM(F47-F34))","v":200.89223875874154},206.43971312777012,"","","","","","",{"$f":"IF(N43*N44=0,\"\",SUM(N47-N34))","v":""},"","","","","","",""]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(E52:U52)","v":357.33195188651166},null,{"$f":"IF('Farm Business'!H42=0,\"\",SUM(E47-E39))","v":""},{"$f":"IF(F43*F44=0,\"\",SUM(F47-F39))","v":175.89223875874154},181.43971312777012,"","","","","","",{"$f":"IF(N43*N44=0,\"\",SUM(N47-N39))","v":""},"","","","","","",""]
[]
["Insured Risk Analysis"]
[]
["AgriInsurance Insured Value",null,{"$f":"SUM(F56:M56)","v":1058.8000000000002},null,null,{"$f":"IF(F8=0,\"\",(VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*Crop1!H3*(VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":591.84},{"$f":"IF(G8=0,\"\",(VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'2'!$H$3*(VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":466.96000000000004},{"$f":"IF(H8=0,\"\",(VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'3'!$H$3*(VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(I8=0,\"\",(VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'4'!$H$3*(VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(J8=0,\"\",(VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'5'!$H$3*(VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(K8=0,\"\",(VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'6'!$H$3*(VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(L8=0,\"\",(VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'7'!$H$3*(VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(M8=0,\"\",(VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'8'!$H$3*(VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(N8=0,\"\",(VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'9'!$H$3*(VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(O8=0,\"\",(VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'10'!$H$3*(VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(P8=0,\"\",(VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'11'!$H$3*(VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(Q8=0,\"\",(VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'12'!$H$3*(VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(R8=0,\"\",(VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'13'!$H$3*(VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(S8=0,\"\",(VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'14'!$H$3*(VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(T8=0,\"\",(VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'15'!$H$3*(VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""},{"$f":"IF(U8=0,\"\",(VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$T$29,5,FALSE))*'16'!$H$3*(VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$T$29,19,FALSE)))","v":""}]
[]
["Costs Not Covered by AgriInsurance "]
[null,"Operating Costs",{"$f":"SUM(F59:M59)","v":0},null,null,{"$f":"IF(F$56=\"\",\"\",IF(SUM(F27-F56)<0,0,SUM(F27-F56)))","v":0},{"$f":"IF(G$56=\"\",\"\",IF(SUM(G27-G56)<0,0,SUM(G27-G56)))","v":0},{"$f":"IF(H$56=\"\",\"\",IF(SUM(H27-H56)<0,0,SUM(H27-H56)))","v":""},{"$f":"IF($I$56=\"\",\"\",IF(SUM(I27-I56)<0,0,SUM(I27-I56)))","v":""},{"$f":"IF(J$56=\"\",\"\",IF(SUM(J27-J56)<0,0,SUM(J27-J56)))","v":""},"","","","","","","","","","",""]
[null,"Operating & Fixed Costs",{"$f":"SUM(F60:M60)","v":0},null,null,{"$f":"IF(F$56=\"\",\"\",IF(SUM(F34-F56)<0,0,SUM(F34-F56)))","v":0},{"$f":"IF(G$56=\"\",\"\",IF(SUM(G34-G56)<0,0,SUM(G34-G56)))","v":0},{"$f":"IF(H$56=\"\",\"\",IF(SUM(H34-H56)<0,0,SUM(H34-H56)))","v":""},{"$f":"IF($I$56=\"\",\"\",IF(SUM(I34-I56)<0,0,SUM(I34-I56)))","v":""},{"$f":"IF(J$56=\"\",\"\",IF(SUM(J34-J56)<0,0,SUM(J34-J56)))","v":""},{"$f":"IF(K$56=\"\",\"\",IF(SUM(K34-K56)<0,0,SUM(K34-K56)))","v":""},{"$f":"IF(L$56=\"\",\"\",IF(SUM(L34-L56)<0,0,SUM(L34-L56)))","v":""},{"$f":"IF(M$56=\"\",\"\",IF(SUM(M34-M56)<0,0,SUM(M34-M56)))","v":""},{"$f":"IF(N$56=\"\",\"\",IF(SUM(N34-N56)<0,0,SUM(N34-N56)))","v":""},"","","","","","",""]
[null,"Total Costs",{"$f":"SUM(F61:M61)","v":0},null,null,{"$f":"IF(F$56=\"\",\"\",IF(SUM(F39-F56)<0,0,SUM(F39-F56)))","v":0},{"$f":"IF(G$56=\"\",\"\",IF(SUM(G39-G56)<0,0,SUM(G39-G56)))","v":0},{"$f":"IF(H$56=\"\",\"\",IF(SUM(H39-H56)<0,0,SUM(H39-H56)))","v":""},{"$f":"IF($I$56=\"\",\"\",IF(SUM(I39-I56)<0,0,SUM(I39-I56)))","v":""},{"$f":"IF(J$56=\"\",\"\",IF(SUM(J39-J56)<0,0,SUM(J39-J56)))","v":""},{"$f":"IF(K$56=\"\",\"\",IF(SUM(K39-K56)<0,0,SUM(K39-K56)))","v":""},{"$f":"IF(L$56=\"\",\"\",IF(SUM(L39-L56)<0,0,SUM(L39-L56)))","v":""},{"$f":"IF(M$56=\"\",\"\",IF(SUM(M39-M56)<0,0,SUM(M39-M56)))","v":""},{"$f":"IF(N$56=\"\",\"\",IF(SUM(N39-N56)<0,0,SUM(N39-N56)))","v":""},"","","","","","",""]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Summary-Acre","index":3,"n_rows":67,"n_cols":19,"rows_kept":67,"cut":false,"hidden":false,"merged":[[66,0,67,10],[40,0,40,10],[2,0,2,10],[55,0,55,10],[2,11,2,18],[40,11,40,18],[55,11,55,18]]}
[]
[]
[{"$f":"\" CROPPLAN Production Costs \"&Intro!I15&\" (Dollars Per Acre)\"","v":" CROPPLAN Production Costs 2025 (Dollars Per Acre)"}]
[]
[null,"Date Printed:","Average",{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,{"$f":"TODAY()","v":"2025-01-02"},null,{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
[]
[null,"Profitability Ranking",null,{"$f":"IF(D39=0,\"\",RANK(D52,$D$52:$S$52))","v":2},{"$f":"IF(E39=0,\"\",RANK(E52,$D$52:$S$52))","v":1},"","","","","","","","","","","","","",""]
[]
["A.  Operating Costs"]
[null,"Seed & Treatment",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F11:U11)/'Summary-Total'!$C$8))","v":58.25},{"$f":"Crop1!$I$9","v":82.5},{"$f":"'2'!$I$9","v":34},{"$f":"'3'!$I$9","v":0},{"$f":"'4'!$I$9","v":0},{"$f":"'5'!$I$9","v":0},{"$f":"'6'!$I$9","v":0},{"$f":"'7'!$I$9","v":0},{"$f":"'8'!$I$9","v":0},{"$f":"'9'!$I$9","v":0},{"$f":"'10'!$I$9","v":0},{"$f":"'11'!$I$9","v":0},{"$f":"'12'!$I$9","v":0},{"$f":"'13'!$I$9","v":0},{"$f":"'14'!$I$9","v":0},{"$f":"'15'!$I$9","v":0},{"$f":"'16'!$I$9","v":0}]
[null,"Fertilizer",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F12:U12)/'Summary-Total'!$C$8))","v":131.8180522672705},{"$f":"Crop1!$I$30","v":145.60560250441637},{"$f":"'2'!$I$30","v":118.03050203012462},{"$f":"'3'!$I$30","v":0},{"$f":"'4'!$I$30","v":0},{"$f":"'5'!$I$30","v":0},{"$f":"'6'!$I$30","v":0},{"$f":"'7'!$I$30","v":0},{"$f":"'8'!$I$30","v":0},{"$f":"'9'!$I$30","v":0},{"$f":"'10'!$I$30","v":0},{"$f":"'11'!$I$30","v":0},{"$f":"'12'!$I$30","v":0},{"$f":"'13'!$I$30","v":0},{"$f":"'14'!$I$30","v":0},{"$f":"'15'!$I$30","v":0},{"$f":"'16'!$I$30","v":0}]
[null,"Herbicide",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F13:U13)/'Summary-Total'!$C$8))","v":32.875},{"$f":"Crop1!$I$44","v":30},{"$f":"'2'!$I$44","v":35.75},{"$f":"'3'!$I$44","v":0},{"$f":"'4'!$I$44","v":0},{"$f":"'5'!$I$44","v":0},{"$f":"'6'!$I$44","v":0},{"$f":"'7'!$I$44","v":0},{"$f":"'8'!$I$44","v":0},{"$f":"'9'!$I$44","v":0},{"$f":"'10'!$I$44","v":0},{"$f":"'11'!$I$44","v":0},{"$f":"'12'!$I$44","v":0},{"$f":"'13'!$I$44","v":0},{"$f":"'14'!$I$44","v":0},{"$f":"'15'!$I$44","v":0},{"$f":"'16'!$I$44","v":0}]
[null,"Fungicide",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F14:U14)/'Summary-Total'!$C$8))","v":21.125},{"$f":"Crop1!$I$53","v":22.75},{"$f":"'2'!$I$53","v":19.5},{"$f":"'3'!$I$53","v":0},{"$f":"'4'!$I$53","v":0},{"$f":"'5'!$I$53","v":0},{"$f":"'6'!$I$53","v":0},{"$f":"'7'!$I$53","v":0},{"$f":"'8'!$I$53","v":0},{"$f":"'9'!$I$53","v":0},{"$f":"'10'!$I$53","v":0},{"$f":"'11'!$I$53","v":0},{"$f":"'12'!$I$53","v":0},{"$f":"'13'!$I$53","v":0},{"$f":"'14'!$I$53","v":0},{"$f":"'15'!$I$53","v":0},{"$f":"'16'!$I$53","v":0}]
[null,"Insecticide",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F15:U15)/'Summary-Total'!$C$8))","v":2.875},{"$f":"Crop1!$I$62","v":5.75},{"$f":"'2'!$I$62","v":0},{"$f":"'3'!$I$62","v":0},{"$f":"'4'!$I$62","v":0},{"$f":"'5'!$I$62","v":0},{"$f":"'6'!$I$62","v":0},{"$f":"'7'!$I$62","v":0},{"$f":"'8'!$I$62","v":0},{"$f":"'9'!$I$62","v":0},{"$f":"'10'!$I$62","v":0},{"$f":"'11'!$I$62","v":0},{"$f":"'12'!$I$62","v":0},{"$f":"'13'!$I$62","v":0},{"$f":"'14'!$I$62","v":0},{"$f":"'15'!$I$62","v":0},{"$f":"'16'!$I$62","v":0}]
[null,"Fuel",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F16:U16)/'Summary-Total'!$C$8))","v":29.885971789473686},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":29.802158736842106},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('2'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":29.969784842105263},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('3'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('4'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('5'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('6'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('7'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('8'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('9'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('10'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('11'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('12'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('13'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('14'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('15'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('16'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0}]
[null,"Hired Labour",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F17:U17)/'Summary-Total'!$C$8))","v":5.4},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":5.4},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":5.4},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0}]
[null,"Machinery Operating",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F18:U18)/'Summary-Total'!$C$8))","v":25},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":25},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":25},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0}]
[null,"Machinery Lease",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F19:U19)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0}]
[null,"Land Rental",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F20:U20)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0}]
[null,"Rental and Custom",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F21:U21)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,VLOOKUP('9'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,VLOOKUP('10'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,VLOOKUP('11'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,VLOOKUP('12'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,VLOOKUP('13'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,VLOOKUP('14'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,VLOOKUP('15'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,VLOOKUP('16'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0}]
[null,"Crop Insurance",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F22:U22)/'Summary-Total'!$C$8))","v":16.669999999999998},{"$f":"IF('Summary-Total'!F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":16.509999999999998},{"$f":"IF('Summary-Total'!G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":16.829999999999998},{"$f":"IF('Summary-Total'!H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0}]
[null,"Other Costs",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F23:U23)/'Summary-Total'!$C$8))","v":17.75},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":17.75},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":17.75},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0}]
[null,"Land Taxes",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F24:U24)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0}]
[null,"Drying Costs",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F25:U25)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,VLOOKUP('9'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,VLOOKUP('10'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,VLOOKUP('11'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,VLOOKUP('12'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,VLOOKUP('13'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,VLOOKUP('14'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,VLOOKUP('15'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,VLOOKUP('16'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0}]
[null,"Interest on Operating",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F26:U26)/'Summary-Total'!$C$8))","v":12.809999999999999},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(D11:D25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":14.29},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(E11:E25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":11.33},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(F11:F25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(G11:G25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(H11:H25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(I11:I25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(J11:J25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(K11:K25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(L11:L25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(M11:M25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(N11:N25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(O11:O25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(P11:P25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(Q11:Q25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(R11:R25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",ROUND(SUM(S11:S25)*('Op Costs'!$L$141*('Op Costs'!$L$142/12)),2),0),'Op Costs'!$E$140/'Summary-Total'!$C$8))","v":0}]
[null,"Total Operating",{"$f":"SUM(C11:C26)","v":354.45902405674417},395.35776124125846,313.56028687222988,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","","","","",""]
["B.   Fixed Costs",null,"","","","","",""]
[null,"Land Cost",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F30:U30)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,('Land & Equip'!$E$22+'Land & Equip'!$E$39)/'Summary-Total'!$C$8)","v":0}]
[null,"Machinery Cost",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F31:U31)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,('Land & Equip'!$E$63+'Land & Equip'!$E$79)/'Summary-Total'!$C$8)","v":0}]
[null,"Machinery Depreciation",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F32:U32)/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,('Land & Equip'!$E$78)/'Summary-Total'!$C$8)","v":0}]
[null,"Total Fixed ",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F33:U33)/'Summary-Total'!$C$8))","v":0},{"$f":"SUM(D30:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total Operating & Fixed",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F34:U34)/'Summary-Total'!$C$8))","v":354.45902405674417},{"$f":"+D27+D33","v":395.35776124125846},313.56028687222988,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["C. Ownership"]
[null,"Owner Withdrawal",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F37:U37)/'Summary-Total'!$C$8))","v":25},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":25},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":25},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0}]
[]
["Total Costs",null,{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F39:U39)/'Summary-Total'!$C$8))","v":379.45902405674417},{"$f":"+D34+D37","v":420.35776124125846},338.56028687222988,0,0,0,0,0,0,{"$f":"+L34+L37","v":0},0,0,0,0,0,0,0]
[]
["Profitability Analysis"]
["Estimated Farmgate"]
[null,"Avg. Market Price $ per unit",null,{"$f":"IF(Crop1!$F80=0,0,((Crop1!F108*Crop1!G108)+(Crop1!F109*Crop1!F116))/Crop1!F80)","v":13.25},{"$f":"IF('2'!$F80=0,0,(('2'!$F108*'2'!$G108)+('2'!$F109*'2'!$F116))/'2'!$F80)","v":8},{"$f":"IF('3'!$F80=0,0,(('3'!$F108*'3'!$G108)+('3'!$F109*'3'!$F116))/'3'!$F80)","v":0},{"$f":"IF('4'!$F80=0,0,(('4'!$F108*'4'!$G108)+('4'!$F109*'4'!$F116))/'4'!$F80)","v":0},{"$f":"IF('5'!$F80=0,0,(('5'!$F108*'5'!$G108)+('5'!$F109*'5'!$F116))/'5'!$F80)","v":0},{"$f":"IF('6'!$F80=0,0,(('6'!$F108*'6'!$G108)+('6'!$F109*'6'!$F116))/'6'!$F80)","v":0},{"$f":"IF('7'!$F80=0,0,(('7'!$F108*'7'!$G108)+('7'!$F109*'7'!$F116))/'7'!$F80)","v":0},{"$f":"IF('8'!$F80=0,0,(('8'!$F108*'8'!$G108)+('8'!$F109*'8'!$F116))/'8'!$F80)","v":0},{"$f":"IF('9'!$F80=0,0,(('9'!$F108*'9'!$G108)+('9'!$F109*'9'!$F116))/'9'!$F80)","v":0},{"$f":"IF('10'!$F80=0,0,(('10'!$F108*'10'!$G108)+('10'!$F109*'10'!$F116))/'10'!$F80)","v":0},{"$f":"IF('11'!$F80=0,0,(('11'!$F108*'11'!$G108)+('11'!$F109*'11'!$F116))/'11'!$F80)","v":0},{"$f":"IF('12'!$F80=0,0,(('12'!$F108*'12'!$G108)+('12'!$F109*'12'!$F116))/'12'!$F80)","v":0},{"$f":"IF('13'!$F80=0,0,(('13'!$F108*'13'!$G108)+('13'!$F109*'13'!$F116))/'13'!$F80)","v":0},{"$f":"IF('14'!$F80=0,0,(('14'!$F108*'14'!$G108)+('14'!$F109*'14'!$F116))/'14'!$F80)","v":0},{"$f":"IF('15'!$F80=0,0,(('15'!$F108*'15'!$G108)+('15'!$F109*'15'!$F116))/'15'!$F80)","v":0},{"$f":"IF('16'!$F80=0,0,(('16'!$F108*'16'!$G108)+('16'!$F109*'16'!$F116))/'16'!$F80)","v":0}]
[null,"Yield per acre (bu or lb.)",null,{"$f":"Crop1!$F$78","v":45},{"$f":"'2'!$F$78","v":65},{"$f":"'3'!$F$78","v":0},{"$f":"'4'!$F$78","v":0},{"$f":"'5'!$F$78","v":0},{"$f":"'6'!$F$78","v":0},{"$f":"'7'!$F$78","v":0},{"$f":"'8'!$F$78","v":0},{"$f":"'9'!$F$78","v":0},{"$f":"'10'!$F$78","v":0},{"$f":"'11'!$F$78","v":0},{"$f":"'12'!$F$78","v":0},{"$f":"'13'!$F$78","v":0},{"$f":"'14'!$F$78","v":0},{"$f":"'15'!$F$78","v":0},{"$f":"'16'!$F$78","v":0}]
[null,"Unit type",null,{"$f":"Crop1!$F$79","v":"bu"},{"$f":"'2'!$F$79","v":"bu"},{"$f":"'3'!$F$79","v":""},{"$f":"'4'!$F$79","v":""},{"$f":"'5'!$F$79","v":""},{"$f":"'6'!$F$79","v":""},{"$f":"'7'!$F$79","v":""},{"$f":"'8'!$F$79","v":""},{"$f":"'9'!$F$79","v":""},{"$f":"'10'!$F$79","v":""},{"$f":"'11'!$F$79","v":""},{"$f":"'12'!$F$79","v":""},{"$f":"'13'!$F$79","v":""},{"$f":"'14'!$F$79","v":""},{"$f":"'15'!$F$79","v":""},{"$f":"'16'!$F$79","v":""}]
[null,"Other Crop Income ",null,{"$f":"IF(D43*D44=0,\"\",Crop1!$F$117)","v":0},{"$f":"IF(E43*E44=0,\"\",'2'!$F$117)","v":0},{"$f":"IF(F43*F44=0,\"\",'3'!$F$117)","v":""},{"$f":"IF(G43*G44=0,\"\",'4'!$F$117)","v":""},{"$f":"IF(H43*H44=0,\"\",'5'!$F$117)","v":""},{"$f":"IF(I43*I44=0,\"\",'6'!$F$117)","v":""},{"$f":"IF(J43*J44=0,\"\",'7'!$F$117)","v":""},{"$f":"IF(K43*K44=0,\"\",'8'!$F$117)","v":""},{"$f":"IF(L43*L44=0,\"\",'9'!$F$117)","v":""},{"$f":"IF(M43*M44=0,\"\",'10'!$F$117)","v":""},{"$f":"IF(N43*N44=0,\"\",'11'!$F$117)","v":""},{"$f":"IF(O43*O44=0,\"\",'12'!$F$117)","v":""},{"$f":"IF(P43*P44=0,\"\",'13'!$F$117)","v":""},{"$f":"IF(Q43*Q44=0,\"\",'14'!$F$117)","v":""},{"$f":"IF(R43*R44=0,\"\",'15'!$F$117)","v":""},{"$f":"IF(S43*S44=0,\"\",'16'!$F$117)","v":""}]
[null,"Gross Revenue",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F47:U47)/'Summary-Total'!$C$8))","v":558.125},{"$f":"IF(D43*D44=0,\"\",ROUND((D43*D44)+D46,2))","v":596.25},{"$f":"IF(E43*E44=0,\"\",ROUND((E43*E44)+E46,2))","v":520},"","","","","","",{"$f":"IF(L43*L44=0,\"\",ROUND((L43*L44)+L46,2))","v":""},"","","","","","",""]
[]
["Marginal Returns "]
[null,"Over Operating Costs",{"$f":"SUM(C47-C27)","v":203.66597594325583},{"$f":"IF(D43*D44=0,\"\",SUM(D47-D27))","v":200.89223875874154},206.43971312777012,"","","","","","","","","","","","","",""]
[null,"Over Operating & Fixed Costs",{"$f":"SUM(C47-C34)","v":203.66597594325583},{"$f":"IF(D43*D44=0,\"\",SUM(D47-D34))","v":200.89223875874154},206.43971312777012,"","","","","","",{"$f":"IF(L43*L44=0,\"\",SUM(L47-L34))","v":""},"","","","","","",""]
[null,"Over Total Costs (Net Profit)",{"$f":"SUM(C47-C39)","v":178.66597594325583},{"$f":"IF(D43*D44=0,\"\",SUM(D47-D39))","v":175.89223875874154},181.43971312777012,"","","","","","",{"$f":"IF(L43*L44=0,\"\",SUM(L47-L39))","v":""},"","","","","","",""]
[]
["Operating Expense Ratio",null,{"$f":"IF(C27=0,0,SUM(C27/C47))","v":0.63508895687658529},{"$f":"IF(D27=0,\"\",SUM(D27/D47))","v":0.66307381340252991},0.6030005516773651,"","","","","","","","","","","","","",""]
[]
["Breakeven Analysis"]
["Breakeven Yield (Bu or lb.)"]
[null,"Operating Costs",null,{"$f":"IF($D$43*$D$44=0,\"\",Crop1!F134)","v":29.838321603113847},{"$f":"IF(E$43*E$44=0,\"\",'2'!F134)","v":39.195035859028735},{"$f":"IF(F$43*F$44=0,\"\",'3'!F134)","v":""},{"$f":"IF(G$43*G$44=0,\"\",'4'!F134)","v":""},{"$f":"IF(H$43*H$44=0,\"\",'5'!F134)","v":""},{"$f":"IF(I$43*I$44=0,\"\",'6'!F134)","v":""},{"$f":"IF(J$43*J$44=0,\"\",'7'!F134)","v":""},{"$f":"IF(K$43*K$44=0,\"\",'8'!F134)","v":""},{"$f":"IF(L$43*L$44=0,\"\",'9'!G134)","v":""},{"$f":"IF(M$43*M$44=0,\"\",'10'!H134)","v":""},{"$f":"IF(N$43*N$44=0,\"\",'11'!I134)","v":""},{"$f":"IF(O$43*O$44=0,\"\",'12'!J134)","v":""},{"$f":"IF(P$43*P$44=0,\"\",'13'!K134)","v":""},{"$f":"IF(Q$43*Q$44=0,\"\",'14'!L134)","v":""},{"$f":"IF(R$43*R$44=0,\"\",'15'!M134)","v":""},{"$f":"IF(S$43*S$44=0,\"\",'16'!N134)","v":""}]
[null,"Operating & Fixed Costs",null,{"$f":"IF($D$43*$D$44=0,\"\",Crop1!F135)","v":29.838321603113847},{"$f":"IF(E$43*E$44=0,\"\",'2'!F135)","v":39.195035859028735},{"$f":"IF(F$43*F$44=0,\"\",'3'!F135)","v":""},{"$f":"IF(G$43*G$44=0,\"\",'4'!F135)","v":""},{"$f":"IF(H$43*H$44=0,\"\",'5'!F135)","v":""},{"$f":"IF(I$43*I$44=0,\"\",'6'!F135)","v":""},{"$f":"IF(J$43*J$44=0,\"\",'7'!F135)","v":""},{"$f":"IF(K$43*K$44=0,\"\",'8'!F135)","v":""},{"$f":"IF(L$43*L$44=0,\"\",'9'!G135)","v":""},{"$f":"IF(M$43*M$44=0,\"\",'10'!H135)","v":""},{"$f":"IF(N$43*N$44=0,\"\",'11'!I135)","v":""},{"$f":"IF(O$43*O$44=0,\"\",'12'!J135)","v":""},{"$f":"IF(P$43*P$44=0,\"\",'13'!K135)","v":""},{"$f":"IF(Q$43*Q$44=0,\"\",'14'!L135)","v":""},{"$f":"IF(R$43*R$44=0,\"\",'15'!M135)","v":""},{"$f":"IF(S$43*S$44=0,\"\",'16'!N135)","v":""}]
[null,"Total Costs",null,{"$f":"IF($D$43*$D$44=0,\"\",Crop1!F136)","v":31.725114055944033},{"$f":"IF(E$43*E$44=0,\"\",'2'!F136)","v":42.320035859028735},{"$f":"IF(F$43*F$44=0,\"\",'3'!F136)","v":""},{"$f":"IF(G$43*G$44=0,\"\",'4'!F136)","v":""},{"$f":"IF(H$43*H$44=0,\"\",'5'!F136)","v":""},{"$f":"IF(I$43*I$44=0,\"\",'6'!F136)","v":""},{"$f":"IF(J$43*J$44=0,\"\",'7'!F136)","v":""},{"$f":"IF(K$43*K$44=0,\"\",'8'!F136)","v":""},{"$f":"IF(L$43*L$44=0,\"\",'9'!G136)","v":""},{"$f":"IF(M$43*M$44=0,\"\",'10'!H136)","v":""},{"$f":"IF(N$43*N$44=0,\"\",'11'!I136)","v":""},{"$f":"IF(O$43*O$44=0,\"\",'12'!J136)","v":""},{"$f":"IF(P$43*P$44=0,\"\",'13'!K136)","v":""},{"$f":"IF(Q$43*Q$44=0,\"\",'14'!L136)","v":""},{"$f":"IF(R$43*R$44=0,\"\",'15'!M136)","v":""},{"$f":"IF(S$43*S$44=0,\"\",'16'!N136)","v":""}]
[]
["Breakeven Price Per Unit (Bu or lb.)"]
[null,"Operating Costs",null,{"$f":"IF($D$43*$D$44=0,\"\",Crop1!F85)","v":8.7857280275835219},{"$f":"IF(E$43*E$44=0,\"\",'2'!F85)","v":4.8240044134189208},{"$f":"IF(F$43*F$44=0,\"\",'3'!F85)","v":""},{"$f":"IF(G$43*G$44=0,\"\",'4'!F85)","v":""},{"$f":"IF(H$43*H$44=0,\"\",'5'!F85)","v":""},{"$f":"IF(I$43*I$44=0,\"\",'6'!F85)","v":""},{"$f":"IF(J$43*J$44=0,\"\",'7'!F85)","v":""},{"$f":"IF(K$43*K$44=0,\"\",'8'!F85)","v":""},{"$f":"IF(L$43*L$44=0,\"\",'9'!G85)","v":""},{"$f":"IF(M$43*M$44=0,\"\",'10'!H85)","v":""},{"$f":"IF(N$43*N$44=0,\"\",'11'!I85)","v":""},{"$f":"IF(O$43*O$44=0,\"\",'12'!J85)","v":""},{"$f":"IF(P$43*P$44=0,\"\",'13'!K85)","v":""},{"$f":"IF(Q$43*Q$44=0,\"\",'14'!L85)","v":""},{"$f":"IF(R$43*R$44=0,\"\",'15'!M85)","v":""},{"$f":"IF(S$43*S$44=0,\"\",'16'!N85)","v":""}]
[null,"Operating & Fixed Costs",null,{"$f":"IF($D$43*$D$44=0,\"\",Crop1!F86)","v":8.7857280275835219},{"$f":"IF(E$43*E$44=0,\"\",'2'!F86)","v":4.8240044134189208},{"$f":"IF(F$43*F$44=0,\"\",'3'!F86)","v":""},{"$f":"IF(G$43*G$44=0,\"\",'4'!F86)","v":""},{"$f":"IF(H$43*H$44=0,\"\",'5'!F86)","v":""},{"$f":"IF(I$43*I$44=0,\"\",'6'!F86)","v":""},{"$f":"IF(J$43*J$44=0,\"\",'7'!F86)","v":""},{"$f":"IF(K$43*K$44=0,\"\",'8'!F86)","v":""},{"$f":"IF(L$43*L$44=0,\"\",'9'!G86)","v":""},{"$f":"IF(M$43*M$44=0,\"\",'10'!H86)","v":""},{"$f":"IF(N$43*N$44=0,\"\",'11'!I86)","v":""},{"$f":"IF(O$43*O$44=0,\"\",'12'!J86)","v":""},{"$f":"IF(P$43*P$44=0,\"\",'13'!K86)","v":""},{"$f":"IF(Q$43*Q$44=0,\"\",'14'!L86)","v":""},{"$f":"IF(R$43*R$44=0,\"\",'15'!M86)","v":""},{"$f":"IF(S$43*S$44=0,\"\",'16'!N86)","v":""}]
[null,"Total Costs",null,{"$f":"IF($D$43*$D$44=0,\"\",Crop1!F87)","v":9.3412835831390773},{"$f":"IF(E$43*E$44=0,\"\",'2'!F87)","v":5.2086197980343059},{"$f":"IF(F$43*F$44=0,\"\",'3'!F87)","v":""},{"$f":"IF(G$43*G$44=0,\"\",'4'!F87)","v":""},{"$f":"IF(H$43*H$44=0,\"\",'5'!F87)","v":""},{"$f":"IF(I$43*I$44=0,\"\",'6'!F87)","v":""},{"$f":"IF(J$43*J$44=0,\"\",'7'!F87)","v":""},{"$f":"IF(K$43*K$44=0,\"\",'8'!F87)","v":""},{"$f":"IF(L$43*L$44=0,\"\",'9'!G87)","v":""},{"$f":"IF(M$43*M$44=0,\"\",'10'!H87)","v":""},{"$f":"IF(N$43*N$44=0,\"\",'11'!I87)","v":""},{"$f":"IF(O$43*O$44=0,\"\",'12'!J87)","v":""},{"$f":"IF(P$43*P$44=0,\"\",'13'!K87)","v":""},{"$f":"IF(Q$43*Q$44=0,\"\",'14'!L87)","v":""},{"$f":"IF(R$43*R$44=0,\"\",'15'!M87)","v":""},{"$f":"IF(S$43*S$44=0,\"\",'16'!N87)","v":""}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"SOS-Total","index":4,"n_rows":68,"n_cols":21,"rows_kept":68,"cut":false,"hidden":false,"merged":[[67,0,68,12],[2,0,2,12],[2,13,2,20]]}
[]
[]
[{"$f":"\" CROPPLAN Standardized Operating Statement \"&Intro!I15&\" (Total Dollars)\"","v":" CROPPLAN Standardized Operating Statement 2025 (Total Dollars)"}]
[]
[null,"Date Printed:","TOTAL",null,{"$f":"IF('Farm Business'!H42=0,\"\",\"Farm Business\")","v":""},{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,{"$f":"TODAY()","v":"2025-01-02"},null,null,null,{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
[]
[null,"Acres",{"$f":"SUM(F8:U8)","v":2},null,null,{"$f":"Crop1!$H$3","v":1},{"$f":"'2'!$H$3","v":1},{"$f":"'3'!$H$3","v":0},{"$f":"'4'!$H$3","v":0},{"$f":"'5'!$H$3","v":0},{"$f":"'6'!$H$3","v":0},{"$f":"'7'!$H$3","v":0},{"$f":"'8'!$H$3","v":0},{"$f":"'9'!$H$3","v":0},{"$f":"'10'!$H$3","v":0},{"$f":"'11'!$H$3","v":0},{"$f":"'12'!$H$3","v":0},{"$f":"'13'!$H$3","v":0},{"$f":"'14'!$H$3","v":0},{"$f":"'15'!$H$3","v":0},{"$f":"'16'!$H$3","v":0}]
[]
[null,null,{"$f":"IF(C8=0,\"\",IF(OR('Land & Equip'!C28-'SOS-Total'!C8>40,'Land & Equip'!C28-'SOS-Total'!C8<-40),\"ERROR Total Crop Acres are NOT EQUAL to \"&TEXT('Land & Equip'!C28,\"#,###\")&\" Total Landbase Acres\",\"\"))","v":""}]
["Estimated Farmgate",null,"TOTAL"]
[null,"Avg. Market Price $ per unit",null,null,null,{"$f":"'Summary-Acre'!D43","v":13.25},{"$f":"'Summary-Acre'!E43","v":8},{"$f":"'Summary-Acre'!F43","v":0},{"$f":"'Summary-Acre'!G43","v":0},{"$f":"'Summary-Acre'!H43","v":0},{"$f":"'Summary-Acre'!I43","v":0},{"$f":"'Summary-Acre'!J43","v":0},{"$f":"'Summary-Acre'!K43","v":0},{"$f":"'Summary-Acre'!L43","v":0},{"$f":"'Summary-Acre'!M43","v":0},{"$f":"'Summary-Acre'!N43","v":0},{"$f":"'Summary-Acre'!O43","v":0},{"$f":"'Summary-Acre'!P43","v":0},{"$f":"'Summary-Acre'!Q43","v":0},{"$f":"'Summary-Acre'!R43","v":0},{"$f":"'Summary-Acre'!S43","v":0}]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"'Summary-Acre'!D44","v":45},{"$f":"'Summary-Acre'!E44","v":65},{"$f":"'Summary-Acre'!F44","v":0},{"$f":"'Summary-Acre'!G44","v":0},{"$f":"'Summary-Acre'!H44","v":0},{"$f":"'Summary-Acre'!I44","v":0},{"$f":"'Summary-Acre'!J44","v":0},{"$f":"'Summary-Acre'!K44","v":0},{"$f":"'Summary-Acre'!L44","v":0},{"$f":"'Summary-Acre'!M44","v":0},{"$f":"'Summary-Acre'!N44","v":0},{"$f":"'Summary-Acre'!O44","v":0},{"$f":"'Summary-Acre'!P44","v":0},{"$f":"'Summary-Acre'!Q44","v":0},{"$f":"'Summary-Acre'!R44","v":0},{"$f":"'Summary-Acre'!S44","v":0}]
[null,"Unit type",null,null,null,{"$f":"'Summary-Acre'!D45","v":"bu"},{"$f":"'Summary-Acre'!E45","v":"bu"},{"$f":"'Summary-Acre'!F45","v":""},{"$f":"'Summary-Acre'!G45","v":""},{"$f":"'Summary-Acre'!H45","v":""},{"$f":"'Summary-Acre'!I45","v":""},{"$f":"'Summary-Acre'!J45","v":""},{"$f":"'Summary-Acre'!K45","v":""},{"$f":"'Summary-Acre'!L45","v":""},{"$f":"'Summary-Acre'!M45","v":""},{"$f":"'Summary-Acre'!N45","v":""},{"$f":"'Summary-Acre'!O45","v":""},{"$f":"'Summary-Acre'!P45","v":""},{"$f":"'Summary-Acre'!Q45","v":""},{"$f":"'Summary-Acre'!R45","v":""},{"$f":"'Summary-Acre'!S45","v":""}]
[null,"Other Income",null,null,null,{"$f":"IF(F12*F13=0,\"\",'Summary-Acre'!D46*F8)","v":0},{"$f":"IF(G12*G13=0,\"\",'Summary-Acre'!E46*G8)","v":0},{"$f":"IF(H12*H13=0,\"\",'Summary-Acre'!F46*H8)","v":""},{"$f":"IF(I12*I13=0,\"\",'Summary-Acre'!G46*I8)","v":""},{"$f":"IF(J12*J13=0,\"\",'Summary-Acre'!H46*J8)","v":""},{"$f":"IF(K12*K13=0,\"\",'Summary-Acre'!I46*K8)","v":""},{"$f":"IF(L12*L13=0,\"\",'Summary-Acre'!J46*L8)","v":""},{"$f":"IF(M12*M13=0,\"\",'Summary-Acre'!K46*M8)","v":""},{"$f":"IF(N12*N13=0,\"\",'Summary-Acre'!L46*N8)","v":""},{"$f":"IF(O12*O13=0,\"\",'Summary-Acre'!M46*O8)","v":""},{"$f":"IF(P12*P13=0,\"\",'Summary-Acre'!N46*P8)","v":""},{"$f":"IF(Q12*Q13=0,\"\",'Summary-Acre'!O46*Q8)","v":""},{"$f":"IF(R12*R13=0,\"\",'Summary-Acre'!P46*R8)","v":""},{"$f":"IF(S12*S13=0,\"\",'Summary-Acre'!Q46*S8)","v":""},{"$f":"IF(T12*T13=0,\"\",'Summary-Acre'!R46*T8)","v":""},{"$f":"IF(U12*U13=0,\"\",'Summary-Acre'!S46*U8)","v":""}]
[" =","Gross Revenue",{"$f":"SUM(E16:U16)","v":1116.25},null,{"$f":"'Farm Business'!H42","v":0},{"$f":"IF(F12*F13=0,\"\",Crop1!$H$123)","v":596.25},{"$f":"IF(G12*G13=0,\"\",'2'!$H$123)","v":520},{"$f":"IF(H12*H13=0,\"\",'3'!$H$123)","v":""},{"$f":"IF(I12*I13=0,\"\",'4'!$H$123)","v":""},{"$f":"IF(J12*J13=0,\"\",'5'!$H$123)","v":""},{"$f":"IF(K12*K13=0,\"\",'6'!$H$123)","v":""},{"$f":"IF(L12*L13=0,\"\",'7'!$H$123)","v":""},{"$f":"IF(M12*M13=0,\"\",'8'!$H$123)","v":""},{"$f":"IF(N12*N13=0,\"\",'9'!$H$123)","v":""},{"$f":"IF(O12*O13=0,\"\",'10'!$H$123)","v":""},{"$f":"IF(P12*P13=0,\"\",'11'!$H$123)","v":""},{"$f":"IF(Q12*Q13=0,\"\",'12'!$H$123)","v":""},{"$f":"IF(R12*R13=0,\"\",'13'!$H$123)","v":""},{"$f":"IF(S12*S13=0,\"\",'14'!$H$123)","v":""},{"$f":"IF(T12*T13=0,\"\",'15'!$H$123)","v":""},{"$f":"IF(U12*U13=0,\"\",'16'!$H$123)","v":""}]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Goods Sold (CoGS)"]
[null,"Seed & Treatment",{"$f":"SUM(E19:U19)","v":116.5},null,{"$f":"\"-\"","v":"-"},{"$f":"Crop1!$J$9","v":82.5},{"$f":"'2'!$J$9","v":34},{"$f":"'3'!$J$9","v":0},{"$f":"'4'!$J$9","v":0},{"$f":"'5'!$J$9","v":0},{"$f":"'6'!$J$9","v":0},{"$f":"'7'!$J$9","v":0},{"$f":"'8'!$J$9","v":0},{"$f":"'9'!$J$9","v":0},{"$f":"'10'!$J$9","v":0},{"$f":"'11'!$J$9","v":0},{"$f":"'12'!$J$9","v":0},{"$f":"'13'!$J$9","v":0},{"$f":"'14'!$J$9","v":0},{"$f":"'15'!$J$9","v":0},{"$f":"'16'!$J$9","v":0}]
[null,"Fertilizer",263.636104534541,null,"-",{"$f":"Crop1!$J$30","v":145.60560250441637},{"$f":"'2'!$J$30","v":118.03050203012462},{"$f":"'3'!$J$30","v":0},{"$f":"'4'!$J$30","v":0},{"$f":"'5'!$J$30","v":0},{"$f":"'6'!$J$30","v":0},{"$f":"'7'!$J$30","v":0},{"$f":"'8'!$J$30","v":0},{"$f":"'9'!$J$30","v":0},{"$f":"'10'!$J$30","v":0},{"$f":"'11'!$J$30","v":0},{"$f":"'12'!$J$30","v":0},{"$f":"'13'!$J$30","v":0},{"$f":"'14'!$J$30","v":0},{"$f":"'15'!$J$30","v":0},{"$f":"'16'!$J$30","v":0}]
[null,"Herbicide",65.75,null,"-",{"$f":"Crop1!$J$44","v":30},{"$f":"'2'!$J$44","v":35.75},{"$f":"'3'!$J$44","v":0},{"$f":"'4'!$J$44","v":0},{"$f":"'5'!$J$44","v":0},{"$f":"'6'!$J$44","v":0},{"$f":"'7'!$J$44","v":0},{"$f":"'8'!$J$44","v":0},{"$f":"'9'!$J$44","v":0},{"$f":"'10'!$J$44","v":0},{"$f":"'11'!$J$44","v":0},{"$f":"'12'!$J$44","v":0},{"$f":"'13'!$J$44","v":0},{"$f":"'14'!$J$44","v":0},{"$f":"'15'!$J$44","v":0},{"$f":"'16'!$J$44","v":0}]
[null,"Fungicide",42.25,null,"-",{"$f":"Crop1!$J$53","v":22.75},{"$f":"'2'!$J$53","v":19.5},{"$f":"'3'!$J$53","v":0},{"$f":"'4'!$J$53","v":0},{"$f":"'5'!$J$53","v":0},{"$f":"'6'!$J$53","v":0},{"$f":"'7'!$J$53","v":0},{"$f":"'8'!$J$53","v":0},{"$f":"'9'!$J$53","v":0},{"$f":"'10'!$J$53","v":0},{"$f":"'11'!$J$53","v":0},{"$f":"'12'!$J$53","v":0},{"$f":"'13'!$J$53","v":0},{"$f":"'14'!$J$53","v":0},{"$f":"'15'!$J$53","v":0},{"$f":"'16'!$J$53","v":0}]
[null,"Insecticide",5.75,null,"-",{"$f":"Crop1!$J$62","v":5.75},{"$f":"'2'!$J$62","v":0},{"$f":"'3'!$J$62","v":0},{"$f":"'4'!$J$62","v":0},{"$f":"'5'!$J$62","v":0},{"$f":"'6'!$J$62","v":0},{"$f":"'7'!$J$62","v":0},{"$f":"'8'!$J$62","v":0},{"$f":"'9'!$J$62","v":0},{"$f":"'10'!$J$62","v":0},{"$f":"'11'!$J$62","v":0},{"$f":"'12'!$J$62","v":0},{"$f":"'13'!$J$62","v":0},{"$f":"'14'!$J$62","v":0},{"$f":"'15'!$J$62","v":0},{"$f":"'16'!$J$62","v":0}]
[null,"Crop Insurance",33.339999999999996,null,"-",{"$f":"IF(F8=0,0,(VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*Crop1!$H$3)","v":16.509999999999998},{"$f":"IF(G8=0,0,(VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'2'!$H$3)","v":16.829999999999998},{"$f":"IF(H8=0,0,(VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,(VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,(VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,(VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,(VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,(VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,(VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,(VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,(VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,(VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,(VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,(VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,(VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,(VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))*'16'!$H$3)","v":0}]
[null,null,{"$f":"SUM(C19:C24)","v":527.22610453454104},null,{"$f":"SUM(E19:E24)","v":0},303.11560250441636,224.11050203012462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Gross Margin (GM)",{"$f":"SUM(C16-C25)","v":589.02389546545896},null,{"$f":"SUM(E16-E25)","v":0},{"$f":"IF(F16=\"\",0,SUM(F16-F25))","v":293.13439749558364},{"$f":"IF(G16=\"\",0,SUM(G16-G25))","v":295.88949796987538},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"}," Direct Operating Expenses (DOE)"]
[null,"Hired Labour",{"$f":"SUM(E30:U30)","v":10.8},null,{"$f":"'Farm Business'!G48","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*Crop1!$H$3","v":5.4},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'2'!$H$3","v":5.4},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'3'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'4'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'5'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'6'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'7'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'8'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'9'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'10'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'11'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'12'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'13'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'14'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'15'!$H$3","v":0},{"$f":"IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'SOS-Total'!$C$8))*'16'!$H$3","v":0}]
[null,"Owner Withdrawal",50,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*Crop1!$H$3)","v":25},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'2'!$H$3)","v":25},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'SOS-Total'!$C$8))*'16'!$H$3)","v":0}]
[null,"Fuel",59.771943578947372,null,{"$f":"'Farm Business'!G49","v":0},{"$f":"IF(F8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*Crop1!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*Crop1!$H$3))","v":29.802158736842106},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('2'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'2'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'2'!$H$3))","v":29.969784842105263},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('3'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'3'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'3'!$H$3))","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('4'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'4'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'4'!$H$3))","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('5'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'5'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'5'!$H$3))","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('6'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'6'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'6'!$H$3))","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('7'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'7'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'7'!$H$3))","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('8'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'8'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'8'!$H$3))","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('9'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'9'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'9'!$H$3))","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('10'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'10'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'10'!$H$3))","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('11'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'11'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'11'!$H$3))","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('12'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'12'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'12'!$H$3))","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('13'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'13'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'13'!$H$3))","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('14'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'14'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'14'!$H$3))","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('15'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'15'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'15'!$H$3))","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('16'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE)*'16'!$H$3,('Op Costs'!$E$77/'SOS-Total'!$C$8)*'16'!$H$3))","v":0}]
[null,"Drying Costs",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE)*'16'!$H$3)","v":0}]
[null,"Machinery Operating",50,null,{"$f":"'Farm Business'!G50","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*Crop1!$H$3","v":25},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'2'!$H$3","v":25},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'3'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'4'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'5'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'6'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'7'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'8'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'9'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'10'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'11'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'12'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'13'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'14'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'15'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'SOS-Total'!$C$8)*'16'!$H$3","v":0}]
[null,"Machinery Rental and Custom",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE)*'16'!$H$3)","v":0}]
[null,null,{"$f":"SUM(C30:C35)","v":170.57194357894736},null,{"$f":"SUM(E30:E35)","v":0},{"$f":"SUM(F30:F35)","v":85.202158736842108},{"$f":"SUM(G30:G35)","v":85.369784842105261},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Contribution Margin (CM)",{"$f":"SUM(C27-C36)","v":418.45195188651161},null,{"$f":"SUM(E27-E36)","v":0},207.93223875874153,210.5197131277701,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"},"Operating Overheads (OH)"]
[null,"Other Costs",{"$f":"SUM(E41:U41)","v":35.5},null,{"$f":"'Farm Business'!G51+'Farm Business'!G52+'Farm Business'!G54+'Farm Business'!G55+'Farm Business'!G56+'Farm Business'!G57+'Farm Business'!G58+'Farm Business'!G59","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*Crop1!$H$3","v":17.75},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'2'!$H$3","v":17.75},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'3'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'4'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'5'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'6'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'7'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'8'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'9'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'10'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'11'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'12'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'13'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'14'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'15'!$H$3","v":0},{"$f":"IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'SOS-Total'!$C$8))*'16'!$H$3","v":0}]
[]
[" =","Earnings Before Interest Taxes Depreciation Amortization Rent (EBITDAR) or Operating Income"]
[null,"EBITDAR",{"$f":"SUM(C38-C41)","v":382.95195188651161},null,{"$f":"SUM(E38-E41)","v":0},190.18223875874153,192.7697131277701,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Capital (CoC) or Depreciation/Amortization/Lease/Rent"]
[null,"Machinery Lease",{"$f":"SUM(E47:U47)","v":0},null,{"$f":"'Farm Business'!G63","v":0},{"$f":"IF(F8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$J$63/'SOS-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,"Machinery Depreciation",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$E$78/'SOS-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,"Machinery Amortization",{"$error":"#NUM!"},null,{"$f":"'Farm Business'!G64","v":0},{"$f":"IF(F8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*Crop1!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(G8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'2'!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(H8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$E$73/'SOS-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,"Machinery Opportunity Cost",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(H8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$E$79/'SOS-Total'!$C$8)*Crop1!$H$3)","v":0}]
[null,"Land Amortization",{"$error":"#NUM!"},null,{"$f":"'Farm Business'!G66","v":0},{"$f":"IF(F8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*Crop1!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(G8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'2'!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(H8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,'Land & Equip'!$E$36/'SOS-Total'!$C$8*'16'!$H$3)","v":0}]
[null,"Land Opportunity Cost",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,'Land & Equip'!$E$39/'SOS-Total'!$C$8*'16'!$H$3)","v":0}]
[null,"Land Taxes",0,null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'SOS-Total'!$C$8,('Op Costs'!$E$135/'SOS-Total'!$C$8))*'16'!$H$3)","v":0}]
[null,"Land Rental",0,null,{"$f":"'Farm Business'!G65","v":0},{"$f":"IF(F8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*Crop1!$H$3)","v":0},{"$f":"IF(G8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'2'!$H$3)","v":0},{"$f":"IF(H8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,'Land & Equip'!$J$22/'SOS-Total'!$C$8*'16'!$H$3)","v":0}]
[null,null,{"$f":"SUM(C47:C54)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(E47:E54)","v":0},{"$error":"#NUM!"},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Earnings Before Interest Taxes (EBIT)"]
[null,null,{"$f":"SUM(C44-C55)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(E44-E55)","v":0},{"$error":"#NUM!"},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"},"Interest Expenses"]
[null,"Interest on Operating",{"$f":"SUM(E61:U61)","v":25.619999999999997},null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!F26)))","v":14.29},{"$f":"IF(G8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!G26)))","v":11.33},{"$f":"IF(H8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!H26)))","v":0},{"$f":"IF(I8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!I26)))","v":0},{"$f":"IF(J8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!J26)))","v":0},{"$f":"IF(K8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!K26)))","v":0},{"$f":"IF(L8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!L26)))","v":0},{"$f":"IF(M8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!M26)))","v":0},{"$f":"IF(N8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!N26)))","v":0},{"$f":"IF(O8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!O26)))","v":0},{"$f":"IF(P8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!P26)))","v":0},{"$f":"IF(Q8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!Q26)))","v":0},{"$f":"IF(R8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!R26)))","v":0},{"$f":"IF(S8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!S26)))","v":0},{"$f":"IF(T8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!T26)))","v":0},{"$f":"IF(U8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!U26)))","v":0}]
[null,"Land Interest",{"$f":"SUM(E62:U62)","v":{"$error":"#NUM!"}},null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*Crop1!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(G8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'2'!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(H8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,'Land & Equip'!$E$37/'SOS-Total'!$C$8*'16'!$H$3)","v":0}]
[null,"Machinery Interest",{"$f":"SUM(E63:U63)","v":{"$error":"#NUM!"}},null,{"$f":"\"-\"","v":"-"},{"$f":"IF(F8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*Crop1!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(G8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'2'!$H$3)","v":{"$error":"#NUM!"}},{"$f":"IF(H8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'3'!$H$3)","v":0},{"$f":"IF(I8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'4'!$H$3)","v":0},{"$f":"IF(J8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'5'!$H$3)","v":0},{"$f":"IF(K8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'6'!$H$3)","v":0},{"$f":"IF(L8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'7'!$H$3)","v":0},{"$f":"IF(M8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'8'!$H$3)","v":0},{"$f":"IF(N8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'9'!$H$3)","v":0},{"$f":"IF(O8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'10'!$H$3)","v":0},{"$f":"IF(P8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'11'!$H$3)","v":0},{"$f":"IF(Q8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'12'!$H$3)","v":0},{"$f":"IF(R8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'13'!$H$3)","v":0},{"$f":"IF(S8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'14'!$H$3)","v":0},{"$f":"IF(T8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'15'!$H$3)","v":0},{"$f":"IF(U8=0,0,('Land & Equip'!$E$74/'SOS-Total'!$C$8)*'16'!$H$3)","v":0}]
[null,null,{"$f":"SUM(C61:C63)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(E61:E63)","v":0},{"$error":"#NUM!"},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Earnings Before Taxes (EBT)",{"$f":"SUM(C58-C64)","v":{"$error":"#NUM!"}},null,{"$f":"SUM(E58-E64)","v":0},{"$error":"#NUM!"},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"SOS-Acre","index":5,"n_rows":67,"n_cols":20,"rows_kept":67,"cut":false,"hidden":false,"merged":[[66,0,67,11],[2,0,2,11],[2,12,2,19],[4,2,4,3]]}
[]
[]
[{"$f":"\" CROPPLAN Standardized Operating Statement \"&Intro!I15&\" (Dollars Per Acre)\"","v":" CROPPLAN Standardized Operating Statement 2025 (Dollars Per Acre)"}]
[]
[null,"Date Printed:","MY FARM Average",null,{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,{"$f":"TODAY()","v":"2025-01-02"},null,null,{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
[]
[null,"Profitability Ranking",null,null,{"$f":"IF(E14=\"\",\"\",RANK(E14,$E$14:$T$14))","v":1},{"$f":"IF(F14=\"\",\"\",RANK(F14,$E$14:$T$14))","v":2},"","","","","","","","","","","","","",""]
[]
[null,"Avg. Market Price $ per unit",null,null,{"$f":"IF(Crop1!$F80=0,0,((Crop1!F108*Crop1!G108)+(Crop1!F109*Crop1!F116))/Crop1!F80)","v":13.25},{"$f":"IF('2'!$F80=0,0,(('2'!$F108*'2'!$G108)+('2'!$F109*'2'!$F116))/'2'!$F80)","v":8},{"$f":"IF('3'!$F80=0,0,(('3'!$F108*'3'!$G108)+('3'!$F109*'3'!$F116))/'3'!$F80)","v":0},{"$f":"IF('4'!$F80=0,0,(('4'!$F108*'4'!$G108)+('4'!$F109*'4'!$F116))/'4'!$F80)","v":0},{"$f":"IF('5'!$F80=0,0,(('5'!$F108*'5'!$G108)+('5'!$F109*'5'!$F116))/'5'!$F80)","v":0},{"$f":"IF('6'!$F80=0,0,(('6'!$F108*'6'!$G108)+('6'!$F109*'6'!$F116))/'6'!$F80)","v":0},{"$f":"IF('7'!$F80=0,0,(('7'!$F108*'7'!$G108)+('7'!$F109*'7'!$F116))/'7'!$F80)","v":0},{"$f":"IF('8'!$F80=0,0,(('8'!$F108*'8'!$G108)+('8'!$F109*'8'!$F116))/'8'!$F80)","v":0},{"$f":"IF('9'!$F80=0,0,(('9'!$F108*'9'!$G108)+('9'!$F109*'9'!$F116))/'9'!$F80)","v":0},{"$f":"IF('10'!$F80=0,0,(('10'!$F108*'10'!$G108)+('10'!$F109*'10'!$F116))/'10'!$F80)","v":0},{"$f":"IF('11'!$F80=0,0,(('11'!$F108*'11'!$G108)+('11'!$F109*'11'!$F116))/'11'!$F80)","v":0},{"$f":"IF('12'!$F80=0,0,(('12'!$F108*'12'!$G108)+('12'!$F109*'12'!$F116))/'12'!$F80)","v":0},{"$f":"IF('13'!$F80=0,0,(('13'!$F108*'13'!$G108)+('13'!$F109*'13'!$F116))/'13'!$F80)","v":0},{"$f":"IF('14'!$F80=0,0,(('14'!$F108*'14'!$G108)+('14'!$F109*'14'!$F116))/'14'!$F80)","v":0},{"$f":"IF('15'!$F80=0,0,(('15'!$F108*'15'!$G108)+('15'!$F109*'15'!$F116))/'15'!$F80)","v":0},{"$f":"IF('16'!$F80=0,0,(('16'!$F108*'16'!$G108)+('16'!$F109*'16'!$F116))/'16'!$F80)","v":0}]
[null,"Yield per acre (bu or lb.)",null,null,{"$f":"Crop1!$F$78","v":45},{"$f":"'2'!$F$78","v":65},{"$f":"'3'!$F$78","v":0},{"$f":"'4'!$F$78","v":0},{"$f":"'5'!$F$78","v":0},{"$f":"'6'!$F$78","v":0},{"$f":"'7'!$F$78","v":0},{"$f":"'8'!$F$78","v":0},{"$f":"'9'!$F$78","v":0},{"$f":"'10'!$F$78","v":0},{"$f":"'11'!$F$78","v":0},{"$f":"'12'!$F$78","v":0},{"$f":"'13'!$F$78","v":0},{"$f":"'14'!$F$78","v":0},{"$f":"'15'!$F$78","v":0},{"$f":"'16'!$F$78","v":0}]
[null,"Unit type",null,null,{"$f":"Crop1!$F$79","v":"bu"},{"$f":"'2'!$F$79","v":"bu"},{"$f":"'3'!$F$79","v":""},{"$f":"'4'!$F$79","v":""},{"$f":"'5'!$F$79","v":""},{"$f":"'6'!$F$79","v":""},{"$f":"'7'!$F$79","v":""},{"$f":"'8'!$F$79","v":""},{"$f":"'9'!$F$79","v":""},{"$f":"'10'!$F$79","v":""},{"$f":"'11'!$F$79","v":""},{"$f":"'12'!$F$79","v":""},{"$f":"'13'!$F$79","v":""},{"$f":"'14'!$F$79","v":""},{"$f":"'15'!$F$79","v":""},{"$f":"'16'!$F$79","v":""}]
[null,"Other Crop Income ",null,null,{"$f":"IF(E10*E11=0,\"\",Crop1!$F$117)","v":0},{"$f":"IF(F10*F11=0,\"\",'2'!$F$117)","v":0},{"$f":"IF(G10*G11=0,\"\",'3'!$F$117)","v":""},{"$f":"IF(H10*H11=0,\"\",'4'!$F$117)","v":""},{"$f":"IF(I10*I11=0,\"\",'5'!$F$117)","v":""},{"$f":"IF(J10*J11=0,\"\",'6'!$F$117)","v":""},{"$f":"IF(K10*K11=0,\"\",'7'!$F$117)","v":""},{"$f":"IF(L10*L11=0,\"\",'8'!$F$117)","v":""},{"$f":"IF(M10*M11=0,\"\",'9'!$F$117)","v":""},{"$f":"IF(N10*N11=0,\"\",'10'!$F$117)","v":""},{"$f":"IF(O10*O11=0,\"\",'11'!$F$117)","v":""},{"$f":"IF(P10*P11=0,\"\",'12'!$F$117)","v":""},{"$f":"IF(Q10*Q11=0,\"\",'13'!$F$117)","v":""},{"$f":"IF(R10*R11=0,\"\",'14'!$F$117)","v":""},{"$f":"IF(S10*S11=0,\"\",'15'!$F$117)","v":""},{"$f":"IF(T10*T11=0,\"\",'16'!$F$117)","v":""}]
[" =","Gross Revenue",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F47:U47)/'Summary-Total'!$C$8))","v":558.125},{"$f":"IF($C$14=0,0,SUM(C14/$C$14))","v":1},{"$f":"IF(E10*E11=0,\"\",ROUND((E10*E11)+E13,2))","v":596.25},{"$f":"IF(F10*F11=0,\"\",ROUND((F10*F11)+F13,2))","v":520},"","","","","","","","","","","","","",""]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Goods Sold (CoGS)"]
[null,"Seed & Treatment",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F11:U11)/'Summary-Total'!$C$8))","v":58.25},{"$f":"IF($C$14=0,0,SUM(C17/$C$14))","v":0.10436730123180291},{"$f":"Crop1!$I$9","v":82.5},{"$f":"'2'!$I$9","v":34},{"$f":"'3'!$I$9","v":0},{"$f":"'4'!$I$9","v":0},{"$f":"'5'!$I$9","v":0},{"$f":"'6'!$I$9","v":0},{"$f":"'7'!$I$9","v":0},{"$f":"'8'!$I$9","v":0},{"$f":"'9'!$I$9","v":0},{"$f":"'10'!$I$9","v":0},{"$f":"'11'!$I$9","v":0},{"$f":"'12'!$I$9","v":0},{"$f":"'13'!$I$9","v":0},{"$f":"'14'!$I$9","v":0},{"$f":"'15'!$I$9","v":0},{"$f":"'16'!$I$9","v":0}]
[null,"Fertilizer",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F12:U12)/'Summary-Total'!$C$8))","v":131.8180522672705},0.2361801608372148,{"$f":"Crop1!$I$30","v":145.60560250441637},{"$f":"'2'!$I$30","v":118.03050203012462},{"$f":"'3'!$I$30","v":0},{"$f":"'4'!$I$30","v":0},{"$f":"'5'!$I$30","v":0},{"$f":"'6'!$I$30","v":0},{"$f":"'7'!$I$30","v":0},{"$f":"'8'!$I$30","v":0},{"$f":"'9'!$I$30","v":0},{"$f":"'10'!$I$30","v":0},{"$f":"'11'!$I$30","v":0},{"$f":"'12'!$I$30","v":0},{"$f":"'13'!$I$30","v":0},{"$f":"'14'!$I$30","v":0},{"$f":"'15'!$I$30","v":0},{"$f":"'16'!$I$30","v":0}]
[null,"Herbicide",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F13:U13)/'Summary-Total'!$C$8))","v":32.875},5.8902575587905938E-2,{"$f":"Crop1!$I$44","v":30},{"$f":"'2'!$I$44","v":35.75},{"$f":"'3'!$I$44","v":0},{"$f":"'4'!$I$44","v":0},{"$f":"'5'!$I$44","v":0},{"$f":"'6'!$I$44","v":0},{"$f":"'7'!$I$44","v":0},{"$f":"'8'!$I$44","v":0},{"$f":"'9'!$I$44","v":0},{"$f":"'10'!$I$44","v":0},{"$f":"'11'!$I$44","v":0},{"$f":"'12'!$I$44","v":0},{"$f":"'13'!$I$44","v":0},{"$f":"'14'!$I$44","v":0},{"$f":"'15'!$I$44","v":0},{"$f":"'16'!$I$44","v":0}]
[null,"Fungicide",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F14:U14)/'Summary-Total'!$C$8))","v":21.125},3.7849944008958566E-2,{"$f":"Crop1!$I$53","v":22.75},{"$f":"'2'!$I$53","v":19.5},{"$f":"'3'!$I$53","v":0},{"$f":"'4'!$I$53","v":0},{"$f":"'5'!$I$53","v":0},{"$f":"'6'!$I$53","v":0},{"$f":"'7'!$I$53","v":0},{"$f":"'8'!$I$53","v":0},{"$f":"'9'!$I$53","v":0},{"$f":"'10'!$I$53","v":0},{"$f":"'11'!$I$53","v":0},{"$f":"'12'!$I$53","v":0},{"$f":"'13'!$I$53","v":0},{"$f":"'14'!$I$53","v":0},{"$f":"'15'!$I$53","v":0},{"$f":"'16'!$I$53","v":0}]
[null,"Insecticide",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F15:U15)/'Summary-Total'!$C$8))","v":2.875},5.1511758118701007E-3,{"$f":"Crop1!$I$62","v":5.75},{"$f":"'2'!$I$62","v":0},{"$f":"'3'!$I$62","v":0},{"$f":"'4'!$I$62","v":0},{"$f":"'5'!$I$62","v":0},{"$f":"'6'!$I$62","v":0},{"$f":"'7'!$I$62","v":0},{"$f":"'8'!$I$62","v":0},{"$f":"'9'!$I$62","v":0},{"$f":"'10'!$I$62","v":0},{"$f":"'11'!$I$62","v":0},{"$f":"'12'!$I$62","v":0},{"$f":"'13'!$I$62","v":0},{"$f":"'14'!$I$62","v":0},{"$f":"'15'!$I$62","v":0},{"$f":"'16'!$I$62","v":0}]
[null,"Crop Insurance",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F22:U22)/'Summary-Total'!$C$8))","v":16.669999999999998},2.986786114221724E-2,{"$f":"IF('Summary-Total'!F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP(Crop1!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":16.509999999999998},{"$f":"IF('Summary-Total'!G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('2'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":16.829999999999998},{"$f":"IF('Summary-Total'!H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('3'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('4'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('5'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('6'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('7'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('8'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('9'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('10'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('11'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('12'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('13'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('14'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('15'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,7,FALSE)+VLOOKUP('16'!$C$3,'Op Costs'!$B$13:$O$30,11,FALSE))","v":0}]
[null,null,{"$f":"SUM(C17:C22)","v":263.61305226727052},0.47231901861996956,{"$f":"SUM(E17:E22)","v":303.11560250441636},224.11050203012462,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Gross Margin (GM)",{"$f":"SUM(C14-C23)","v":294.51194773272948},{"$f":"IF($C$14=0,0,SUM(C25/$C$14))","v":0.52768098138003039},{"$f":"IF(E14=\"\",0,SUM(E14-E23))","v":293.13439749558364},{"$f":"IF(F14=\"\",0,SUM(F14-F23))","v":295.88949796987538},{"$f":"IF(G14=\"\",0,SUM(G14-G23))","v":0},{"$f":"IF(H14=\"\",0,SUM(H14-H23))","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"}," Direct Operating Expenses (DOE)"]
[null,"Hired Labour",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F17:U17)/'Summary-Total'!$C$8))","v":5.4},{"$f":"IF($C$14=0,0,SUM(C28/$C$14))","v":9.6752519596864511E-3},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":5.4},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":5.4},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"yes\",'Op Costs'!$J$59*'Op Costs'!$N$59,0),('Op Costs'!$E$58/'Summary-Total'!$C$8)))","v":0}]
[null,"Owner Withdrawal",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F37:U37)/'Summary-Total'!$C$8))","v":25},4.4792833146696527E-2,{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":25},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":25},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$73=0,'Op Costs'!$L$73,('Op Costs'!$E$73/'Summary-Total'!$C$8)))","v":0}]
[null,"Fuel",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F16:U16)/'Summary-Total'!$C$8))","v":29.885971789473686},5.3547093911710975E-2,{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":29.802158736842106},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('2'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":29.969784842105263},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('3'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('4'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('5'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('6'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('7'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('8'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('9'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('10'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('11'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('12'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('13'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('14'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('15'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$77=0,VLOOKUP('16'!$C$3,'Op Costs'!$B$83:$D$100,3,FALSE),('Op Costs'!$E$77/'Summary-Total'!$C$8)))","v":0}]
[null,"Drying Costs",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F25:U25)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,VLOOKUP('9'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,VLOOKUP('10'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,VLOOKUP('11'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,VLOOKUP('12'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,VLOOKUP('13'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,VLOOKUP('14'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,VLOOKUP('15'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,VLOOKUP('16'!$C$3,'Op Costs'!$B$37:$M$54,3,FALSE))","v":0}]
[null,"Machinery Operating",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F18:U18)/'Summary-Total'!$C$8))","v":25},4.4792833146696527E-2,{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":25},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":25},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$F$110+'Op Costs'!$F$111=0,'Op Costs'!$L$110,'Op Costs'!$F$112/'Summary-Total'!$C$8))","v":0}]
[null,"Machinery Rental and Custom",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F21:U21)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,VLOOKUP(Crop1!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!G8=0,0,VLOOKUP('2'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!H8=0,0,VLOOKUP('3'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,VLOOKUP('4'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,VLOOKUP('5'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,VLOOKUP('6'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,VLOOKUP('7'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,VLOOKUP('8'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,VLOOKUP('9'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,VLOOKUP('10'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,VLOOKUP('11'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,VLOOKUP('12'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,VLOOKUP('13'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,VLOOKUP('14'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,VLOOKUP('15'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,VLOOKUP('16'!$C$3,'Op Costs'!$B$37:$M$54,12,FALSE))","v":0}]
[null,null,{"$f":"SUM(C28:C33)","v":85.285971789473678},{"$f":"IF($C$14=0,0,SUM(C34/$C$14))","v":0.15280801216479045},{"$f":"SUM(E28:E33)","v":85.202158736842108},85.369784842105261,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Contribution Margin (CM)",{"$f":"SUM(C25-C34)","v":209.2259759432558},{"$f":"IF($C$14=0,0,SUM(C36/$C$14))","v":0.37487296921523994},{"$f":"SUM(E25-E34)","v":207.93223875874153},210.5197131277701,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"},"Operating Overheads (OH)"]
[null,"Other Costs",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F23:U23)/'Summary-Total'!$C$8))","v":17.75},{"$f":"IF($C$14=0,0,SUM(C39/$C$14))","v":3.1802911534154536E-2},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":17.75},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":17.75},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$F$131=0,'Op Costs'!$L$116,('Op Costs'!$F$131/'Summary-Total'!$C$8)))","v":0}]
[]
[" =","Earnings Before Interest Taxes Depreciation Amortization Rent (EBITDAR) or Operating Income"]
[null,"EBITDAR",{"$f":"SUM(C36-C39)","v":191.4759759432558},{"$f":"IF($C$14=0,0,SUM(C42/$C$14))","v":0.34307005768108545},{"$f":"SUM(E36-E39)","v":190.18223875874153},192.7697131277701,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"},"Cost of Capital (CoC) or Depreciation/Amortization/Lease/Rent"]
[null,"Machinery Lease",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F19:U19)/'Summary-Total'!$C$8))","v":0},{"$f":"IF($C$14=0,0,SUM(C45/$C$14))","v":0},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$J$63/'Summary-Total'!$C$8)","v":0}]
[null,"Machinery Depreciation",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C48)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$78/'Summary-Total'!$C$8)","v":0}]
[null,"Machinery Amortization",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C49)/'Summary-Total'!$C$8))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$73/'Summary-Total'!$C$8)","v":0}]
[null,"Machinery Opportunity Cost",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C50)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$79/'Summary-Total'!$C$8)","v":0}]
[null,"Land Amortization",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C51)/'Summary-Total'!$C$8))","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$36/'Summary-Total'!$C$8)","v":0}]
[null,"Land Opportunity Cost",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C52)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$39/'Summary-Total'!$C$8)","v":0}]
[null,"Land Taxes",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F24:U24)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$135=0,'Op Costs'!$L$135*('Land & Equip'!$C$26)/'Summary-Total'!$C$8,('Op Costs'!$E$135/'Summary-Total'!$C$8)))","v":0}]
[null,"Land Rental",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F20:U20)/'Summary-Total'!$C$8))","v":0},0,{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$J$22/'Summary-Total'!$C$8)","v":0}]
[null,null,{"$f":"SUM(C45:C52)","v":{"$error":"#NUM!"}},{"$f":"IF($C$14=0,0,SUM(C53/$C$14))","v":{"$error":"#NUM!"}},{"$f":"SUM(E45:E52)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Earnings Before Interest Taxes (EBIT)"]
[null,null,{"$f":"SUM(C42-C53)","v":{"$error":"#NUM!"}},{"$f":"IF($C$14=0,0,SUM(C56/$C$14))","v":{"$error":"#NUM!"}},{"$f":"SUM(E42-E53)","v":{"$error":"#NUM!"}},{"$error":"#NUM!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"\" -\"","v":" -"},"Interest Expenses"]
[null,"Interest on Operating",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('Summary-Total'!F26:U26)/'Summary-Total'!$C$8))","v":12.809999999999999},{"$f":"IF($C$14=0,0,SUM(C59/$C$14))","v":2.2951847704367298E-2},{"$f":"IF('Summary-Total'!F8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!F26/'Summary-Total'!F8)))","v":14.29},{"$f":"IF('Summary-Total'!G8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!G26/'Summary-Total'!G8)))","v":11.33},{"$f":"IF('Summary-Total'!H8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!H26/'Summary-Total'!H8)))","v":0},{"$f":"IF('Summary-Total'!I8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!I26/'Summary-Total'!I8)))","v":0},{"$f":"IF('Summary-Total'!J8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!J26/'Summary-Total'!J8)))","v":0},{"$f":"IF('Summary-Total'!K8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!K26/'Summary-Total'!K8)))","v":0},{"$f":"IF('Summary-Total'!L8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!L26/'Summary-Total'!L8)))","v":0},{"$f":"IF('Summary-Total'!M8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!M26/'Summary-Total'!M8)))","v":0},{"$f":"IF('Summary-Total'!N8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!N26/'Summary-Total'!N8)))","v":0},{"$f":"IF('Summary-Total'!O8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!O26/'Summary-Total'!O8)))","v":0},{"$f":"IF('Summary-Total'!P8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!P26/'Summary-Total'!P8)))","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!Q26/'Summary-Total'!Q8)))","v":0},{"$f":"IF('Summary-Total'!R8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!R26/'Summary-Total'!R8)))","v":0},{"$f":"IF('Summary-Total'!S8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!S26/'Summary-Total'!S8)))","v":0},{"$f":"IF('Summary-Total'!T8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!T26/'Summary-Total'!T8)))","v":0},{"$f":"IF('Summary-Total'!U8=0,0,IF('Op Costs'!$E$140=0,IF('Op Costs'!$L$140=\"Yes\",'Summary-Total'!U26/'Summary-Total'!U8)))","v":0}]
[null,"Land Interest",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C62)/'Summary-Total'!$C$8))","v":{"$error":"#NUM!"}},{"$f":"IF($C$14=0,0,SUM(C60/$C$14))","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$37/'Summary-Total'!$C$8)","v":0}]
[null,"Machinery Interest",{"$f":"IF('Summary-Total'!$C$8=0,0,SUM(SUM('SOS-Total'!C63)/'Summary-Total'!$C$8))","v":{"$error":"#NUM!"}},{"$f":"IF($C$14=0,0,SUM(C61/$C$14))","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!F8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!G8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":{"$error":"#NUM!"}},{"$f":"IF('Summary-Total'!H8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!I8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!J8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!K8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!L8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!M8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!N8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!O8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!P8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!Q8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!R8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!S8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!T8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0},{"$f":"IF('Summary-Total'!U8=0,0,'Land & Equip'!$E$74/'Summary-Total'!$C$8)","v":0}]
[null,null,{"$f":"SUM(C59:C61)","v":{"$error":"#NUM!"}},{"$f":"IF($C$14=0,0,SUM(C62/$C$14))","v":{"$error":"#NUM!"}},{"$f":"SUM(E59:E61)","v":{"$error":"#NUM!"}},{"$f":"SUM(F59:F61)","v":{"$error":"#NUM!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[" =","Earnings Before Taxes (EBT)",{"$f":"SUM(C56-C62)","v":{"$error":"#NUM!"}},{"$f":"IF($C$14=0,0,SUM(C64/$C$14))","v":{"$error":"#NUM!"}},{"$f":"SUM(E56-E62)","v":{"$error":"#NUM!"}},{"$f":"SUM(F56-F62)","v":{"$error":"#NUM!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Op Costs","index":6,"n_rows":142,"n_cols":31,"rows_kept":142,"cut":false,"hidden":false,"merged":[[31,0,31,14],[33,3,35,3],[137,0,137,14],[79,12,80,12],[79,13,80,13],[79,14,80,14],[79,11,80,11],[79,7,80,7],[79,6,80,6],[132,0,132,14],[113,0,113,14],[79,10,80,10],[107,0,107,14],[79,9,80,9],[79,8,80,8],[79,5,80,5],[2,0,2,14],[74,0,74,14],[78,13,78,14],[9,3,9,7],[9,8,9,11],[10,9,10,10],[33,4,33,11],[34,5,34,8],[7,7,7,11],[7,1,7,3],[70,0,70,14],[55,0,55,14],[78,5,78,12],[5,1,5,4],[4,1,4,3],[4,7,4,10]]}
[]
[]
["Crop & Hail Insurance Costs"]
[]
[null,null,null,null,null,null,null,"MASC Hail Ins. Coverage (default) Per Acre",null,null,null,200,{"$f":"IF(F6<50%,IF(L5>0,\"Error >0% Coverage Req'd\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,0]
[null,"MASC AgriInsurance Coverage level",null,null,null,0.8,null,"Private Hail Ins. Coverage (default) Per Acre",null,null,null,0,null,null,null,null,null,null,null,null,0.5,null,null,null,null,null,0]
[null,null,null,null,null,null,null,"Private Hail Ins. Coverage (default) Rate %",null,null,null,0.02,null,null,null,null,null,null,null,null,0.7,null,null,null,null,null,0.02]
[null,null,null,null,null,null,null,{"$f":"IF(F6=90%,\"Crop Coverage Plus Selected, see MASC for more details\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,null,null,"AgriInsurance",null,null,null,null,"Hail Insurance",null,null,null,null,null,null,null,null,null,"Insurved value calc"]
[null,null,null,"Probable","Insured","Insured","Insured","Premium","MASC","Private Hail",null,"Premium",null,null,null,null,null,null,null,2020,0]
["Crop",null,null,"Yield","Price","Yield","$/Acre","$/Acre","Premium","Coverage","Rate %","$/Acre",null,null,null,null,null,null,"ins. Bu","ins.$",200]
[null,{"$f":"Assumptions!B8","v":"Canola"},null,45,16.440000000000001,{"$f":"SUM(D13*$F$6)","v":36},{"$f":"SUM(E13*F13)","v":591.84},7.51,9,{"$f":"$L$6","v":0},{"$f":"IF(J13=0,0,$L$7)","v":0},{"$f":"I13+(J13*K13)","v":9},null,null,null,null,null,null,{"$f":"F13","v":36},{"$f":"E13","v":16.440000000000001},300,null,44.65,10.09,7.8,6.3999999999999995,{"$f":"$L$6","v":0},{"$f":"IF(AA13=0,0,$L$7)","v":0}]
[null,{"$f":"Assumptions!B9","v":"Wheat"},null,65,8.98,{"$f":"SUM(D14*$F$6)","v":52},{"$f":"SUM(E14*F14)","v":466.96000000000004},7.83,9,{"$f":"$L$6","v":0},{"$f":"IF(J14=0,0,$L$7)","v":0},{"$f":"I14+(J14*K14)","v":9},null,null,null,null,null,null,{"$f":"F14","v":52},{"$f":"E14","v":8.98},400,null,61.075000000000003,6.4,6.6999999999999993,6.3999999999999995,{"$f":"$L$6","v":0},{"$f":"IF(AA14=0,0,$L$7)","v":0}]
[null,{"$f":"Assumptions!B10","v":"Winter wheat"},null,65,7.76,{"$f":"SUM(D15*$F$6)","v":52},{"$f":"SUM(E15*F15)","v":403.52},9.06,9,{"$f":"$L$6","v":0},0,9,null,null,null,null,null,null,52,7.76,null,null,67.275000000000006,5.31,6.3999999999999995,6.3999999999999995,{"$f":"$L$6","v":0},0]
[null,{"$f":"Assumptions!B11","v":"Soybeans"},null,40,14.42,32,461.44,20.21,12,0,0,12,null,null,null,null,null,null,32,14.42,50,null,32.200000000000003,10.34,12.2,8.2999999999999989,0,0]
[null,{"$f":"Assumptions!B12","v":"Barley"},null,80,5.77,64,369.28,11.67,9,0,0,9,null,null,null,null,null,null,64,5.77,75,null,73.7,3.92,8.2999999999999989,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B13","v":"Oats"},null,120,4.4000000000000004,96,422.40000000000003,20.09,9,0,0,9,null,null,null,null,null,null,96,4.4000000000000004,100,null,116.52500000000001,3.32,11.2,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B14","v":"Corn"},null,140,6.86,112,768.32,36.78,9,0,0,9,null,null,null,null,null,null,112,6.86,null,null,114,4.83,21.3,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B15","v":"Navy Beans"},null,1700,0.5,1360,680,34.93,16,0,0,16,null,null,null,null,null,null,1360,0.5,null,null,1843.5,0.32,19.400000000000002,11.2,0,0]
[null,{"$f":"Assumptions!B16","v":"Flaxseed"},null,25,12.57,20,251.4,10.99,9,0,0,9,null,null,null,null,null,null,20,12.57,null,null,25.15,12.95,10.4,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B17","v":"Sunflowers Confection"},null,2000,0.37,1600,592,42.02,9,0,0,9,null,null,null,null,null,null,1600,0.37,null,null,1841,0.28999999999999998,26.3,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B18","v":"Sunflowers Oil"},null,2000,0.24,1600,384,15.37,9,0,0,9,null,null,null,null,null,null,1600,0.24,null,null,1841,0.24,13.9,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B19","v":"Peas"},null,55,9.39,44,413.16,14.05,18,0,0,18,null,null,null,null,null,null,44,9.39,null,null,43.1,6.26,8.5,12.7,0,0]
[null,{"$f":"Assumptions!B20","v":"Hybrid Fall Rye"},null,80,5.72,64,366.08,15.28,9,0,0,9,null,null,null,null,null,null,64,5.72,null,null,52.8,5.21,11.7,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B21","v":"Canary Seed"},null,1565,0.36,1252,450.71999999999997,31.68,9,0,0,9,null,null,null,null,null,null,1252,0.36,null,null,1541,0.25,18,6.3999999999999995,0,0]
[null,{"$f":"Assumptions!B22","v":"Lentils"},null,1105,0.3,884,265.2,22.3,12,0,0,12,null,null,null,null,null,null,884,0.3,null,null,1074,0.19,13.2,8.2999999999999989,0,0]
[null,{"$f":"Assumptions!B23","v":"Buckwheat"},null,13,13.61,10.4,141.54400000000001,18.899999999999999,23,0,0,23,null,null,null,null,null,null,10.4,13.61,null,null,13.8,13.06,15,15.9,0,0]
[null,{"$f":"Assumptions!B24","v":"Hempseed"},null,688,0.67,550.4,368.76800000000003,39.24,18,0,0,18,null,null,null,null,null,null,550.4,0.67,null,null,688,0.73,33.6,12.7,0,0]
[null,{"$f":"Assumptions!B25","v":"Other"},null,0,1,0,0,0,0,{"$f":"$L$6","v":0},{"$f":"IF(J30=0,0,$L$7)","v":0},0,null,null,null,null,null,null,null,null,null,null,0,1,0,0,{"$f":"$L$6","v":0},{"$f":"IF(AA30=0,0,$L$7)","v":0}]
[]
["Rental & Custom Costs ($ per Acre)"]
[]
[null,null,null,"Drying Costs","Rental and Custom"]
[null,null,null,null,null,"Application"]
["Crop",null,null,null,"Seeding","Fertilizer","Granular","Ground","Aerial","Swathing","Harvest","General","Total",null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B8","v":"Canola"},null,0,"-","-","-","-","-","-","-","-",{"$f":"SUM(E37:L37)","v":0},null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B9","v":"Wheat"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B10","v":"Winter wheat"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B11","v":"Soybeans"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B12","v":"Barley"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B13","v":"Oats"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,35,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B14","v":"Corn"},null,70,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B15","v":"Navy Beans"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B16","v":"Flaxseed"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,10,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B17","v":"Sunflowers Confection"},null,10,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,10,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B18","v":"Sunflowers Oil"},null,10,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B19","v":"Peas"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B20","v":"Hybrid Fall Rye"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B21","v":"Canary Seed"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B22","v":"Lentils"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B23","v":"Buckwheat"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,20,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B24","v":"Hempseed"},null,0,"-","-","-","-","-","-","-","-",0,null,null,null,null,null,null,null,null,null,0,"-","-","-","-","-","-","-","-"]
[null,{"$f":"Assumptions!B25","v":"Other"},null,0,"-","-","-","-","-","-","-","-",0]
[]
["Hired Labour"]
[]
[null," Enter Total Annual Hired Labour Cost",null,null,0,"OR","Do you currently use hourly hired labour? ",null,null,null,"Yes",null,{"$f":"IF(E58>0,\"Annual Total Cost used\",\"\")","v":""}]
[null,null,null,null,null,null,"Enter Hired Labour (hours/acre)",null,null,0.2,null,null,"& Labour rate ($/hour)",27]
[]
[null,null,null,null,null,null,"(Note: This chart can be useful to help estimate labour hours per acre)"]
[]
[null,null,null,null,null,null,null,"# Hired","# of","Acres","Hours "]
[null,null,null,null,null,null,null,"Staff","Months","Farmed","Per Acre"]
[null,null,null,null,null,null,null,1,4,2500,{"$f":"SUM(H65*I65*4*40)/$J$65","v":0.25600000000000001}]
[null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(H66*I66*4*40)/$J$65","v":0}]
[null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(H67*I67*4*40)/$J$65","v":0}]
[null,null,null,null,null,null,null,0,0,null,{"$f":"SUM(H68*I68*4*40)/$J$65","v":0}]
[null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(K65:K68)","v":0.25600000000000001}]
[]
["Owner Withdrawal"]
[]
[null," Enter Total annual owner withdrawal  ",null,null,0,null,"OR","Enter Owner Withdrawl  ($/acre)",null,null,null,25,{"$f":"IF(E73>0,\"Annual Total Cost used\",\"\")","v":""}]
[]
["Field Fuel Usage"]
[]
[null," Enter Total Annual Farm Fuel Cost",null,null,0,null,"OR","Enter Fuel Cost and complete chart below.",null,null,null,null,"Fuel Cost  ($/litre)",1.1000000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E77>0,\"Annual Total Cost used\",\"\")","v":""}]
[null,null,null,null,null,"Number of Field Operations & Litres Fuel Per Acre Per Operation",null,null,null,null,null,null,null,"Trucks L/acre"]
[null,null,null,null,null,"cultivator or tandem disk","high speed disk","harrow or land roller","air drill","row planter","SP sprayer","swather","combine & grain cart","3/4 ton pickup","grain hauling"]
[null,null,null,"Total","Total"]
["Crop",null,null,"$/acre","L/acre",2.9,3.5,1.3,2.8,1.9,0.5,1.8,7,2,null,null,null,null,null,null,null,null,2.25,3.5,0.75,2.5,1.3,0.42,1.1299999999999999,5.54]
[null,{"$f":"B13","v":"Canola"},null,{"$f":"IF(E77>0,\"\",SUM($N$77*E83))","v":29.802158736842106},{"$f":"SUM(F83*$F$82)+(G83*$G$82)+(H83*$H$82)+(I83*$I$82)+(J83*$J$82)+(K83*$K$82)+(L83*$L$82)+(M83*$M$82)+N83+O83","v":27.092871578947367},2,null,1,1,null,4,1,1,{"$f":"$N$82","v":2},{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E81))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E81))","v":4.3928715789473687},null,null,null,null,null,null,null,1,null,1,1,null,3,1,1]
[null,"Wheat",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E84))","v":29.969784842105263},{"$f":"SUM(F84*$F$82)+(G84*$G$82)+(H84*$H$82)+(I84*$I$82)+(J84*$J$82)+(K84*$K$82)+(L84*$L$82)+(M84*$M$82)+N84+O84","v":27.24525894736842},2,null,1,1,null,4,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E82))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E82))","v":6.3452589473684222},null,null,null,null,null,null,null,1,1,1,1,null,4,null,1]
[null,"Winter wheat",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E85))","v":29.969784842105263},27.24525894736842,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E83))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E83))","v":6.3452589473684222},null,null,null,null,null,null,null,1,1,1,1,null,4,null,1]
[null,"Soybeans",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E86))","v":26.185252210526318},23.804774736842106,2,null,1,1,null,2,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E84))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E84))","v":3.9047747368421053},null,null,null,null,null,null,null,1,null,2,1,null,2,null,1]
[null,"Barley",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E87))","v":33.01050442105263},30.00954947368421,2,null,1,1,null,3,1,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E85))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E85))","v":7.8095494736842106},null,null,null,null,null,null,null,2,null,1,1,null,3,1,1]
[null,"Oats",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E88))","v":35.875756631578945},32.614324210526313,2,null,1,1,null,4,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E86))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E86))","v":11.714324210526316},null,null,null,null,null,null,null,2,null,1,1,null,3,1,1]
[null,"Corn",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E89))","v":39.783382736842114},36.166711578947371,2,1,1,null,1,2,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E87))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E87))","v":13.666711578947369},null,null,null,null,null,null,null,1,1,1,null,1,3,null,1]
[null,"Navy Beans",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E90))","v":29.521928757894742},26.838117052631581,1,null,2,null,1,4,1,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E88))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E88))","v":6.6381170526315794},null,null,null,null,null,null,null,1,null,2,null,1,3,1,1]
[null,"Flaxseed",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E91))","v":28.534532631578948},25.940484210526314,2,null,2,1,null,3,1,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E89))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E89))","v":2.440484210526316},null,null,null,null,null,null,null,1,null,2,1,null,3,1,1]
[null,"Sunflowers Confection",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E92))","v":30.391453978947371},27.628594526315791,1,1,1,null,1,4,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E90))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E90))","v":7.0285945263157892},null,null,null,null,null,null,null,1,1,1,null,1,3,null,1]
[null,"Sunflowers Oil",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E93))","v":30.700504421052635},27.909549473684212,1,1,1,null,1,3,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E91))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E91))","v":7.8095494736842106},null,null,null,null,null,null,null,1,1,1,null,1,3,null,1]
[null,"Peas",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E94))","v":26.585971789473689},24.169065263157897,1,null,2,1,null,3,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E92))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E92))","v":5.3690652631578946},null,null,null,null,null,null,null,1,null,2,1,null,2,null,1]
[null,"Hybrid Fall Rye",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E95))","v":30.480504421052633},27.709549473684209,2,null,1,1,null,2,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E93))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E93))","v":7.8095494736842106},null,null,null,null,null,null,null,1,null,1,1,null,1,1,1]
[null,"Canary Seed",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E96))","v":27.887640926315793},25.352400842105265,1,null,1,1,null,3,1,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E94))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E94))","v":6.0524008421052642},null,null,null,null,null,null,null,1,null,1,1,null,3,1,1]
[null,"Lentils",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E97))","v":24.082158736842107},21.892871578947368,1,null,1,1,null,3,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E95))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E95))","v":4.3928715789473687},null,null,null,null,null,null,null,1,null,1,1,null,3,null,1]
[null,"Buckwheat",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E98))","v":22.290719578947371},20.26429052631579,1,null,1,1,null,2,1,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E96))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106/Assumptions!E96))","v":1.4642905263157895},null,null,null,null,null,null,null,1,null,1,1,null,2,1,1]
[null,"Hempseed",null,{"$f":"IF(E77>0,\"\",SUM($N$77*E99))","v":27.20143915789474},24.728581052631579,1,1,2,1,null,2,null,1,2,{"$f":"SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E97))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E97))","v":2.928581052631579},null,null,null,null,null,null,null,1,1,2,1,null,2,null,1]
[null,"Other",null,{"$f":"IF(E78>0,\"\",SUM($N$77*E100))","v":4.2952522105263163E-3},{"$f":"SUM(F100*$F$82)+(G100*$G$82)+(H100*$H$82)+(I100*$I$82)+(J100*$J$82)+(K100*$K$82)+(L100*$L$82)+(M100*$M$82)+N100+O100","v":3.9047747368421053E-3},0,0,0,0,0,0,0,0,0,{"$f":"IF(Assumptions!E98=0,0,SUM((($K$103/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E98))+((($K$104/$K$105)*4.546)/('Op Costs'!$K$106*25/Assumptions!E98)))","v":3.9047747368421053E-3},null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"Grain Hauling"]
[null,null,null,null,null,null,null,null,null,"  Distance to storage",6,"miles roundtrip"]
[null,null,null,null,null,null,null,null,null,"  Distance to market",45,"miles roundtrip"]
[null,null,null,null,null,null,null,null,null,"  Grain truck fuel use",5,"Miles per Imp. Gallon"]
[null,null,null,null,null,null,null,null,null,"  Grain truck size",475,"bushels"]
[]
["Machinery Operating",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,"Enter Total Annual Maintenance & Repair Costs",null,null,null,0,"OR","Enter Machinery Operating  ($/acre)",null,null,null,25,{"$f":"IF(F112>0,\"Annual Costs used\",\"\")","v":""}]
[null,"Enter Total Annual License & Insurance Costs",null,null,null,0,null,"     (assumes above includes license & insurance) "]
[null,null,null,null,"Total",{"$f":"SUM(F110:F111)","v":0}]
[]
["Other Operating Costs"]
[]
[null,"Enter Annual Hydro & Heating Fuel Costs",null,null,null,0,"OR","Enter Other Costs ($/acre)",null,null,null,17.75,{"$f":"IF(F131>0,\"Annual Costs used\",\"\")","v":""}]
[null,"Enter Annual Telephone & Cellphone Costs",null,null,null,0]
[null,"Enter Annual Legal & Accounting Costs",null,null,null,0]
[null,"Enter Annual General Insurance Costs",null,null,null,0]
[null,"Enter Annual Office Expense Costs",null,null,null,0]
[null,"Enter Annual Building Repair Expense Costs",null,null,null,0]
[null,"Enter Land Clearing & Drainage  Expense Costs",null,null,null,0]
[null,"Enter Small Tools Costs",null,null,null,0]
[null,"Enter Freight and Shipping Costs",null,null,null,0]
[null,"Enter Storage and Drying Costs",null,null,null,0]
[null,"Enter Commission and Levies Costs",null,null,null,0]
[null,"Enter Agricultural Contract Work Costs",null,null,null,0]
[null,"Enter Soil Testing Costs",null,null,null,0]
[null,"(Other Costs Here)",null,null,null,0]
[null,"(Other Costs Here)",null,null,null,0]
[null,null,null,null,"Total",{"$f":"SUM(F116:F130)","v":0}]
[]
["Land Taxes"]
[]
[null," Enter Total Land Taxes",null,null,0,null,"OR","Enter Average Land Taxes  ($/acre)",null,null,null,20,{"$f":"IF(E135>0,\"Annual Total Cost used\",\"\")","v":""}]
[]
[]
["Operating Interest"]
[]
[null," Enter Annual Operating Interest Cost ",null,null,0,null,"OR","Do you currently use an operating Loan? ",null,null,null,"Yes",{"$f":"IF(E140>0,\"Annual Total Cost used\",\"\")","v":""}]
[null,null,null,null,null,null,null,"Interest Rate on Operating",null,null,null,7.4999999999999997E-2]
[null,null,null,null,null,null,null,"Operating Loan - Number of Months Used",null,null,null,6]

{"sheet":"Land & Equip","index":7,"n_rows":79,"n_cols":10,"rows_kept":79,"cut":false,"hidden":false,"merged":[[41,0,41,4],[2,0,2,4],[2,6,2,9],[39,6,39,9],[39,0,39,4],[6,0,6,4],[6,6,6,9]]}
[]
[]
["Land Loans",null,null,null,null,null,"Land Rental"]
[]
[null,null,null,"Total Owned Acres",0,null,null,null,"Total Rented Acres",0]
[]
["(Complete chart below OR Enter Average Payment) ",null,null,null,null,null,"(Complete chart below OR Enter Average Payment) "]
[null,null,null,"Enter Average Land P&I Payment  ($/acre)",103.67,null,null,null,"Enter Average Land Rental Payment  ($/acre)",103.67]
[]
[null,null,null,null,"Annual P&I",null,null,null,"Rent","Annual"]
["Mortgage Name",null,"Acres",null,"Payment",null,"Landowner Name","Acres","$/acre","Payment"]
[null,"enter name here",0,null,0,null,"enter name here",0,0,{"$f":"SUM(H12*I12)","v":0}]
[null,null,0,null,0,null,null,0,0,0]
[null,null,0,null,0,null,null,0,0,0]
[null,null,0,null,0,null,null,0,0,0]
[null,null,0,null,0,null,null,0,0,0]
[null,null,0,null,0,null,null,0,0,0]
[null,null,0,null,0,null,null,0,0,{"$f":"SUM(H18*I18)","v":0}]
[null,null,0,null,0,null,null,0,0,{"$f":"SUM(H19*I19)","v":0}]
[null,null,0,null,0,null,null,0,0,0]
[null,null,0,null,0,null,null,0,0,0]
[null,"Total",{"$f":"IF(SUM(E12:E21)>0,SUM(C12:C21),C26)","v":0},null,{"$f":"IF(SUM(E12:E21)>0,SUM(E12:E21),E8*C26)","v":0},null,"Total",{"$f":"IF(SUM(H12:H21)>0,SUM(H12:H21),J5)","v":0},null,{"$f":"IF(SUM(J12:J21)>0,SUM(J12:J21),J8*J5)","v":0}]
[null,null,null,"Average Per Owned Acre",{"$f":"IF(E5=0,0,IF(SUM(E22/E5)>0,SUM(E22/E5),E8*C26))","v":0},null,null,null,"Average Per Rented Acre",{"$f":"IF(J5=0,0,SUM(J22/H22))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(SUM(H12:H21)>0,IF(SUM(H12:H21)<>J5,\"ERROR \"&TEXT(SUM(H12:H21),\"#,###\")&\" Acres Entered are NOT EQUAL to Total Rented Acres\",\"\"),\"\")","v":""}]
[null,null,"Acres"]
[null,"Total Owned Acres",{"$f":"E5","v":0}]
[null,"Rented Acres",{"$f":"H22","v":0},{"$f":"IF(OR(C28-'Summary-Total'!C8>40,C28-'Summary-Total'!C8<-40),\"ERROR \"&TEXT('Summary-Total'!C8,\"#,###\")&\" Total Crop Acres are NOT EQUAL to Total Landbase Acres\",\"\")","v":""}]
[null,"TOTAL Landbase",{"$f":"SUM(C26:C27)","v":0}]
[]
[null," Owned Land Equity",null,0.85]
[null," Land Finance Rate & Term",6.5000000000000002E-2,25,"Years"]
[null,"  Land Opportunity Cost (Investment Rate) ",null,0]
[]
[null,"land financed",null,{"$f":"SUM(1-D30)","v":0.15000000000000002}]
[null,"present value",null,{"$f":"-PV(C31,D31,E23,0,0)","v":0},{"$f":"-PV(C31,D31,E22,0,0)","v":0}]
[null,"Land Amortization Costs",null,{"$f":"-CUMPRINC(C31,D31,D35,1,D31,0)/D31","v":{"$error":"#NUM!"}},{"$f":"-CUMPRINC(C31,D31,E35,1,D31,0)/D31","v":{"$error":"#NUM!"}}]
[null,"Land Interest Costs",null,{"$f":"-CUMIPMT(C31,D31,D35,1,D31,0)/D31","v":{"$error":"#NUM!"}},{"$f":"-CUMIPMT(C31,D31,E35,1,D31,0)/D31","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"SUM(D36:D37)","v":{"$error":"#NUM!"}},{"$f":"SUM(E36:E37)","v":{"$error":"#NUM!"}}]
[null,"  Owned Land Opportunity Cost",null,{"$f":"SUM((D35/D34)*D30)*D32","v":0},{"$f":"SUM((E35/D34)*D30)*D32","v":0}]
["Equipment Loans",null,null,null,null,null,"Equipment Leases"]
[]
["(Complete chart below OR Enter Average Payment) "]
[null,null,null,"Enter Average Equipment P&I Payment  ($/acre)",54.2]
[]
[null,null,null,null,"Annual P&I",null,null,null,null,"Annual"]
["Equipment Loan",null,null,null,"Payment",null,"Equipment Lease",null,null,"Payment"]
[null,"enter equipment here",null,null,0,null,"enter equipment here",null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,0,null,null,null,null,0]
[null,null,null,"Total",{"$f":"IF(SUM(E47:E62)>0,SUM(E47:E62),E43*C28)","v":0},null,"Total",null,null,{"$f":"SUM(J47:J62)","v":0}]
[null,null,null,"Average Per Acre",{"$f":"IF(C28=0,0,SUM(E63/$C$28))","v":0},null,null,null,"Average Per Acre",{"$f":"IF(C28=0,0,SUM(J63/$C$28))","v":0}]
[]
[null,"  Owned Equipment Equity",null,0.55000000000000004]
[null,"  Equip. Finance Rate & Term",7.0000000000000007E-2,7,"Years"]
[null,"  Residual Value (End of Useful Life)",null,0.25]
[null,"  Useful Life (years)",null,15]
[null,"  Machinery Opportunity Cost (Investment Rate) ",null,0]
[null,"machinery financed",null,{"$f":"SUM(1-D66)","v":0.44999999999999996}]
[null,"present value",null,{"$f":"-PV(C67,D67,E64,0,0)","v":0},{"$f":"-PV(C67,D67,E63,0,0)","v":0}]
[null,"Eq. Amortization Costs",null,{"$f":"-CUMPRINC(C67,D67,D72,1,D67,0)/D67","v":{"$error":"#NUM!"}},{"$f":"-CUMPRINC(C67,D67,E72,1,D67,0)/D67","v":{"$error":"#NUM!"}}]
[null,"Eq. Interest Costs",null,{"$f":"-CUMIPMT(C67,D67,D72,1,D67,0)/D67","v":{"$error":"#NUM!"}},{"$f":"-CUMIPMT(C67,D67,E72,1,D67,0)/D67","v":{"$error":"#NUM!"}}]
[null,null,null,{"$f":"SUM(D73:D74)","v":{"$error":"#NUM!"}},{"$f":"SUM(E73:E74)","v":{"$error":"#NUM!"}}]
[null,null,null,"acre","total"]
[null,"Total investment ",null,{"$f":"SUM(D72/D71)","v":0},{"$f":"SUM(E72/D71)","v":0}]
[null,"Machinery Depreciation cost",null,{"$f":"(D77-(D77*D68))/D69","v":0},{"$f":"(E77-(E77*D68))/D69","v":0}]
[null,"  Eq. Opportunity Cost",null,{"$f":"SUM(D77*D70)*D66","v":0},{"$f":"SUM(E77*D70)*D66","v":0}]

{"sheet":"Fertilizer","index":8,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,0,2,10],[3,4,3,7],[15,0,15,10]]}
[]
[]
["Fertilizer"]
[null,null,"Bulk Price",null,"Fertilizer Analysis",null,null,null,null,"Actual Nutrient",null,null,"Cost","N","P","K","S"]
["Fertilizer Type",null,"$/tonne",null,"N","P","K","S",null,"$/lb",null,null,"Tonne"]
["Pre-seeding:","Nitrogen",1090,null,82,0,0,0,null,{"$f":"SUM(C6/(2204.5855*(E6/100)))","v":0.60295610793182064}]
[]
["Blend:","Nitrogen",690,null,46,0,0,0,null,{"$f":"SUM(C8/(2204.5855*(E8/100)))","v":0.68040001170288011},null,null,{"$f":"Assumptions!D33*C9","v":45600},{"$f":"#REF!*E8/100","v":{"$error":"#REF!"}},{"$f":"#REF!*F8/100","v":{"$error":"#REF!"}},{"$f":"#REF!*G8/100","v":{"$error":"#REF!"}},{"$f":"#REF!*H8/100","v":{"$error":"#REF!"}}]
[null,"Phosphate",1140,null,11,52,0,0,null,{"$f":"SUM((C9-(J8*((E9/100)*2204.5855)))/(2204.5855*(F9/100)))","v":0.85050001462860014},null,null,{"$f":"Assumptions!D32*C8","v":{"$error":"#VALUE!"}},{"$f":"#REF!*E9/100","v":{"$error":"#REF!"}},{"$f":"#REF!*F9/100","v":{"$error":"#REF!"}},{"$f":"#REF!*G9/100","v":{"$error":"#REF!"}},{"$f":"#REF!*H9/100","v":{"$error":"#REF!"}}]
[null,"Potash",560,null,0,0,60,0,null,{"$f":"SUM(C10/(2204.5855*(G10/100)))","v":0.42336000728179207},null,null,{"$f":"Assumptions!D34*C10","v":22400},{"$f":"#REF!*E10/100","v":{"$error":"#REF!"}},{"$f":"#REF!*F10/100","v":{"$error":"#REF!"}},{"$f":"#REF!*G10/100","v":{"$error":"#REF!"}},{"$f":"#REF!*H10/100","v":{"$error":"#REF!"}}]
[null,"Sulphur",1140,null,13,33,0,15,null,{"$f":"SUM((C11-(J8*((E11/100)*2204.5855))-(J9*((F11/100)*2204.5855)))/(2204.5855*(H11/100)))","v":0.98658001696917619},null,null,{"$f":"Assumptions!D35*C11","v":45600},{"$f":"#REF!*E11/100","v":{"$error":"#REF!"}},{"$f":"#REF!*F11/100","v":{"$error":"#REF!"}},{"$f":"#REF!*G11/100","v":{"$error":"#REF!"}},{"$f":"#REF!*H11/100","v":{"$error":"#REF!"}}]
[null,"Blend charge",0,null,null,null,null,"  ",null,null,null,null,{"$f":"C12","v":0}]
[]
["Supplemental:","Nitrogen",440,null,28,0,0,0,null,{"$f":"SUM(C14/(2204.5855*(E14/100)))","v":0.7128000122601601}]
[]
["CROPPLAN Fertilizer Summary (Total Tonnes Required)"]
[]
[null,null,"Total",{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""}]
["Fertilizer Type",null,"Tonnes",{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""}]
["Pre-seeding:",{"$f":"\"Nitrogen (\"&E6&\"-\"&F6&\"-\"&G6&\"-\"&H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"SUM(D20:K20)+SUM(D32:K32)","v":0},{"$f":"Crop1!$F22","v":0},{"$f":"'2'!$F22","v":0},{"$f":"'3'!$F22","v":0},{"$f":"'4'!$F22","v":0},{"$f":"'5'!$F22","v":0},{"$f":"'6'!$F22","v":0},{"$f":"'7'!$F22","v":0},{"$f":"'8'!$F22","v":0}]
[]
["Blend:",{"$f":"\"Nitrogen (\"&E8&\"-\"&F8&\"-\"&G8&\"-\"&H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"SUM(D22:K22)+SUM(D34:K34)","v":0.20924501531256579},{"$f":"Crop1!$F24","v":0.11109840162926791},{"$f":"'2'!$F24","v":9.8146613683297856E-2},{"$f":"'3'!$F24","v":0},{"$f":"'4'!$F24","v":0},{"$f":"'5'!$F24","v":0},{"$f":"'6'!$F24","v":0},{"$f":"'7'!$F24","v":0},{"$f":"'8'!$F24","v":0}]
[null,{"$f":"\"Phosphate (\"&E9&\"-\"&F9&\"-\"&G9&\"-\"&H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"SUM(D23:K23)+SUM(D35:K35)","v":2.5296757130196301E-2},{"$f":"Crop1!$F25","v":0},{"$f":"'2'!$F25","v":2.5296757130196301E-2},{"$f":"'3'!$F25","v":0},{"$f":"'4'!$F25","v":0},{"$f":"'5'!$F25","v":0},{"$f":"'6'!$F25","v":0},{"$f":"'7'!$F25","v":0},{"$f":"'8'!$F25","v":0}]
[null,{"$f":"\"Potash (\"&E10&\"-\"&F10&\"-\"&G10&\"-\"&H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"SUM(D24:K24)+SUM(D36:K36)","v":7.5599504067253324E-3},{"$f":"Crop1!$F26","v":0},{"$f":"'2'!$F26","v":7.5599504067253324E-3},{"$f":"'3'!$F26","v":0},{"$f":"'4'!$F26","v":0},{"$f":"'5'!$F26","v":0},{"$f":"'6'!$F26","v":0},{"$f":"'7'!$F26","v":0},{"$f":"'8'!$F26","v":0}]
[null,{"$f":"\"Sulphur (\"&E11&\"-\"&F11&\"-\"&G11&\"-\"&H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"SUM(D25:K25)+SUM(D37:K37)","v":7.5599504067253326E-2},{"$f":"Crop1!$F27","v":6.0479603253802659E-2},{"$f":"'2'!$F27","v":1.5119900813450665E-2},{"$f":"'3'!$F27","v":0},{"$f":"'4'!$F27","v":0},{"$f":"'5'!$F27","v":0},{"$f":"'6'!$F27","v":0},{"$f":"'7'!$F27","v":0},{"$f":"'8'!$F27","v":0}]
[null,"TOTAL",{"$f":"SUM(C22:C25)","v":0.31770122691674074},{"$f":"SUM(D22:D25)","v":0.17157800488307057},{"$f":"SUM(E22:E25)","v":0.14612322203367015},{"$f":"SUM(F22:F25)","v":0},0,0,0,0,0]
[]
["Supplemental:",{"$f":"\"Nitrogen (\"&E14&\"-\"&F14&\"-\"&G14&\"-\"&H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"SUM(D28:K28)+SUM(D40:K40)","v":0},{"$f":"Crop1!$F30","v":0},{"$f":"'2'!$F30","v":0},{"$f":"'3'!$F30","v":0},{"$f":"'4'!$F30","v":0},{"$f":"'5'!$F30","v":0},{"$f":"'6'!$F30","v":0},{"$f":"'7'!$F30","v":0},{"$f":"'8'!$F30","v":0}]
[]
[null,null,null,{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,null,null,{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
[{"$f":"A20","v":"Pre-seeding:"},{"$f":"B20","v":"Nitrogen (82-0-0-0)"},null,{"$f":"'9'!$F22","v":0},{"$f":"'10'!$F22","v":0},{"$f":"'11'!$F22","v":0},{"$f":"'12'!$F22","v":0},{"$f":"'13'!$F22","v":0},{"$f":"'14'!$F22","v":0},{"$f":"'15'!$F22","v":0},{"$f":"'16'!$F22","v":0}]
[]
[{"$f":"A22","v":"Blend:"},{"$f":"B22","v":"Nitrogen (46-0-0-0)"},null,{"$f":"'9'!$F24","v":0},{"$f":"'10'!$F24","v":0},{"$f":"'11'!$F24","v":0},{"$f":"'12'!$F24","v":0},{"$f":"'13'!$F24","v":0},{"$f":"'14'!$F24","v":0},{"$f":"'15'!$F24","v":0},{"$f":"'16'!$F24","v":0}]
[null,{"$f":"B23","v":"Phosphate (11-52-0-0)"},null,{"$f":"'9'!$F25","v":0},{"$f":"'10'!$F25","v":0},{"$f":"'11'!$F25","v":0},{"$f":"'12'!$F25","v":0},{"$f":"'13'!$F25","v":0},{"$f":"'14'!$F25","v":0},{"$f":"'15'!$F25","v":0},{"$f":"'16'!$F25","v":0}]
[null,"Potash (0-0-60-0)",null,{"$f":"'9'!$F26","v":0},{"$f":"'10'!$F26","v":0},{"$f":"'11'!$F26","v":0},{"$f":"'12'!$F26","v":0},{"$f":"'13'!$F26","v":0},{"$f":"'14'!$F26","v":0},{"$f":"'15'!$F26","v":0},{"$f":"'16'!$F26","v":0}]
[null,"Sulphur (13-33-0-15)",null,{"$f":"'9'!$F27","v":0},{"$f":"'10'!$F27","v":0},{"$f":"'11'!$F27","v":0},{"$f":"'12'!$F27","v":0},{"$f":"'13'!$F27","v":0},{"$f":"'14'!$F27","v":0},{"$f":"'15'!$F27","v":0},{"$f":"'16'!$F27","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D34:D37)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"A28","v":"Supplemental:"},"Nitrogen (28-0-0-0)",null,{"$f":"'9'!$F30","v":0},{"$f":"'10'!$F30","v":0},{"$f":"'11'!$F30","v":0},{"$f":"'12'!$F30","v":0},{"$f":"'13'!$F30","v":0},{"$f":"'14'!$F30","v":0},{"$f":"'15'!$F30","v":0},{"$f":"'16'!$F30","v":0}]

{"sheet":"Product","index":9,"n_rows":71,"n_cols":17,"rows_kept":71,"cut":false,"hidden":false,"merged":[[23,0,23,10],[51,0,51,10],[2,0,2,10]]}
[]
[null,null,null,null,null,null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2025-01-02"}]
["CROPPLAN - Seed Summary (Total Bushels or Pounds Required)"]
[]
["Crop","Variety","Acres",null,"Seeding Rate/Acre",null,null,"Total Required"]
[{"$f":"IF(Crop1!H3=0,\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",IF(Crop1!H3=0,\"\",Crop1!$F$8))","v":""},{"$f":"IF(Crop1!H3=0,\"\",Crop1!$H$3)","v":1},null,{"$f":"Crop1!C8","v":5},{"$f":"Crop1!D8","v":"lb"},null,{"$f":"Crop1!G9","v":5},{"$f":"F6","v":"lb"}]
[{"$f":"IF('2'!H$3=0,\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",IF('2'!H$3=0,\"\",'2'!$F$8))","v":""},{"$f":"IF('2'!H$3=0,\"\",'2'!$H$3)","v":1},null,{"$f":"'2'!C8","v":2},{"$f":"'2'!$D8","v":"bu"},null,{"$f":"'2'!$G9","v":2},{"$f":"F7","v":"bu"}]
[{"$f":"IF('3'!H$3=0,\"\",'3'!$C$3)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",IF('3'!H$3=0,\"\",'3'!$F$8))","v":""},{"$f":"IF('3'!H$3=0,\"\",'3'!$H$3)","v":""},null,{"$f":"'3'!C8","v":""},{"$f":"'3'!D8","v":""},null,{"$f":"'3'!G9","v":""},""]
[{"$f":"IF('4'!H$3=0,\"\",'4'!$C$3)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",IF('4'!H$3=0,\"\",'4'!$F$8))","v":""},{"$f":"IF('4'!H$3=0,\"\",'4'!$H$3)","v":""},null,{"$f":"'4'!C8","v":""},{"$f":"'4'!D8","v":""},null,{"$f":"'4'!$G9","v":""},""]
[{"$f":"IF('5'!H$3=0,\"\",'5'!$C$3)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",IF('5'!H$3=0,\"\",'5'!$F$8))","v":""},{"$f":"IF('5'!H$3=0,\"\",'5'!$H$3)","v":""},null,{"$f":"'5'!C8","v":""},{"$f":"'5'!D8","v":""},null,{"$f":"'5'!G9","v":""},""]
[{"$f":"IF('6'!H$3=0,\"\",'6'!$C$3)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",IF('6'!H$3=0,\"\",'6'!$F$8))","v":""},{"$f":"IF('6'!H$3=0,\"\",'6'!$H$3)","v":""},null,{"$f":"'6'!C8","v":""},{"$f":"'6'!$D8","v":""},null,{"$f":"'6'!G9","v":""},""]
[{"$f":"IF('7'!H$3=0,\"\",'7'!$C$3)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",IF('7'!H$3=0,\"\",'7'!$F$8))","v":""},{"$f":"IF('7'!H$3=0,\"\",'7'!$H$3)","v":""},null,{"$f":"'7'!C8","v":""},{"$f":"'7'!D8","v":""},null,{"$f":"'7'!G9","v":""},""]
[{"$f":"IF('8'!H$3=0,\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",IF('8'!H$3=0,\"\",'8'!$F$8))","v":""},{"$f":"IF('8'!H$3=0,\"\",'8'!$H$3)","v":""},null,{"$f":"'8'!$C8","v":""},{"$f":"'8'!D8","v":""},null,{"$f":"'8'!G9","v":""},""]
[{"$f":"IF('9'!H$3=0,\"\",'9'!$C$3)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",IF('9'!H$3=0,\"\",'9'!$F$8))","v":""},{"$f":"IF('9'!H$3=0,\"\",'9'!$H$3)","v":""},null,{"$f":"'9'!$C8","v":""},{"$f":"'9'!D8","v":""},null,{"$f":"'9'!$G$9","v":""},{"$f":"F14","v":""}]
[{"$f":"IF('10'!H$3=0,\"\",'10'!$C$3)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",IF('10'!H$3=0,\"\",'10'!$F$8))","v":""},{"$f":"IF('10'!H$3=0,\"\",'10'!$H$3)","v":""},null,{"$f":"'10'!$C$8","v":""},{"$f":"'10'!$D$8","v":""},null,{"$f":"'10'!$G$9","v":""},""]
[{"$f":"IF('11'!H$3=0,\"\",'11'!$C$3)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",IF('11'!H$3=0,\"\",'11'!$F$8))","v":""},{"$f":"IF('11'!H$3=0,\"\",'11'!$H$3)","v":""},null,{"$f":"'11'!$C$8","v":""},{"$f":"'11'!$D$8","v":""},null,{"$f":"'11'!$G$9","v":""},""]
[{"$f":"IF('12'!H$3=0,\"\",'12'!$C$3)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",IF('12'!H$3=0,\"\",'12'!$F$8))","v":""},{"$f":"IF('12'!H$3=0,\"\",'12'!$H$3)","v":""},null,{"$f":"'12'!$C$8","v":""},{"$f":"'12'!$D$8","v":""},null,{"$f":"'12'!$G$9","v":""},""]
[{"$f":"IF('13'!H$3=0,\"\",'13'!$C$3)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",IF('13'!H$3=0,\"\",'13'!$F$8))","v":""},{"$f":"IF('13'!H$3=0,\"\",'13'!$H$3)","v":""},null,{"$f":"'13'!$C$8","v":""},{"$f":"'13'!$D$8","v":""},null,{"$f":"'13'!$G$9","v":""},""]
[{"$f":"IF('14'!H$3=0,\"\",'14'!$C$3)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",IF('14'!H$3=0,\"\",'14'!$F$8))","v":""},{"$f":"IF('14'!H$3=0,\"\",'14'!$H$3)","v":""},null,{"$f":"'14'!$C$8","v":""},{"$f":"'14'!$D$8","v":""},null,{"$f":"'14'!$G$9","v":""},""]
[{"$f":"IF('15'!H$3=0,\"\",'15'!$C$3)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",IF('15'!H$3=0,\"\",'15'!$F$8))","v":""},{"$f":"IF('15'!H$3=0,\"\",'15'!$H$3)","v":""},null,{"$f":"'15'!$C$8","v":""},{"$f":"'15'!$D$8","v":""},null,{"$f":"'15'!$G$9","v":""},""]
[{"$f":"IF('16'!H$3=0,\"\",'16'!$C$3)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",IF('16'!H$3=0,\"\",'16'!$F$8))","v":""},{"$f":"IF('16'!H$3=0,\"\",'16'!$H$3)","v":""},null,{"$f":"'16'!$C$8","v":""},{"$f":"'16'!$D$8","v":""},null,{"$f":"'16'!$G$9","v":""},""]
[]
[]
["CROPPLAN - Fertilizer Summary (Total Tonnes Required)"]
[]
[null,null,"Total",{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""}]
["Fertilizer Type",null,"Tonnes",{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""}]
["Pre-seeding:",{"$f":"Fertilizer!B20","v":"Nitrogen (82-0-0-0)"},{"$f":"SUM(D28:K28)","v":0},{"$f":"Crop1!$F22","v":0},{"$f":"'2'!$F22","v":0},{"$f":"'3'!$F22","v":0},{"$f":"'4'!$F22","v":0},{"$f":"'5'!$F22","v":0},{"$f":"'6'!$F22","v":0},{"$f":"'7'!$F22","v":0},{"$f":"'8'!$F22","v":0}]
[]
["Blend:",{"$f":"Fertilizer!B22","v":"Nitrogen (46-0-0-0)"},{"$f":"SUM(D30:K30)","v":0.20924501531256579},{"$f":"Crop1!$F24","v":0.11109840162926791},{"$f":"'2'!$F24","v":9.8146613683297856E-2},{"$f":"'3'!$F24","v":0},{"$f":"'4'!$F24","v":0},{"$f":"'5'!$F24","v":0},{"$f":"'6'!$F24","v":0},{"$f":"'7'!$F24","v":0},{"$f":"'8'!$F24","v":0}]
[null,{"$f":"Fertilizer!B23","v":"Phosphate (11-52-0-0)"},{"$f":"SUM(D31:K31)","v":2.5296757130196301E-2},{"$f":"Crop1!$F25","v":0},{"$f":"'2'!$F25","v":2.5296757130196301E-2},{"$f":"'3'!$F25","v":0},{"$f":"'4'!$F25","v":0},{"$f":"'5'!$F25","v":0},{"$f":"'6'!$F25","v":0},{"$f":"'7'!$F25","v":0},{"$f":"'8'!$F25","v":0}]
[null,{"$f":"Fertilizer!B24","v":"Potash (0-0-60-0)"},{"$f":"SUM(D32:K32)","v":7.5599504067253324E-3},{"$f":"Crop1!$F26","v":0},{"$f":"'2'!$F26","v":7.5599504067253324E-3},{"$f":"'3'!$F26","v":0},{"$f":"'4'!$F26","v":0},{"$f":"'5'!$F26","v":0},{"$f":"'6'!$F26","v":0},{"$f":"'7'!$F26","v":0},{"$f":"'8'!$F26","v":0}]
[null,{"$f":"Fertilizer!B25","v":"Sulphur (13-33-0-15)"},{"$f":"SUM(D33:K33)","v":7.5599504067253326E-2},{"$f":"Crop1!$F27","v":6.0479603253802659E-2},{"$f":"'2'!$F27","v":1.5119900813450665E-2},{"$f":"'3'!$F27","v":0},{"$f":"'4'!$F27","v":0},{"$f":"'5'!$F27","v":0},{"$f":"'6'!$F27","v":0},{"$f":"'7'!$F27","v":0},{"$f":"'8'!$F27","v":0}]
[null,"TOTAL",{"$f":"SUM(C30:C33)","v":0.31770122691674074},{"$f":"SUM(D30:D33)","v":0.17157800488307057},{"$f":"SUM(E30:E33)","v":0.14612322203367015},{"$f":"SUM(F30:F33)","v":0},0,0,0,0,0]
[]
["Supplemental:",{"$f":"Fertilizer!B28","v":"Nitrogen (28-0-0-0)"},{"$f":"SUM(D36:K36)","v":0},{"$f":"Crop1!$F30","v":0},{"$f":"'2'!$F30","v":0},{"$f":"'3'!$F30","v":0},{"$f":"'4'!$F30","v":0},{"$f":"'5'!$F30","v":0},{"$f":"'6'!$F30","v":0},{"$f":"'7'!$F30","v":0},{"$f":"'8'!$F30","v":0}]
[]
[null,null,null,{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,null,null,{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
[{"$f":"A28","v":"Pre-seeding:"},{"$f":"B28","v":"Nitrogen (82-0-0-0)"},null,{"$f":"'9'!$F22","v":0},{"$f":"'10'!$F22","v":0},{"$f":"'11'!$F22","v":0},{"$f":"'12'!$F22","v":0},{"$f":"'13'!$F22","v":0},{"$f":"'14'!$F22","v":0},{"$f":"'15'!$F22","v":0},{"$f":"'16'!$F22","v":0}]
[]
[{"$f":"A30","v":"Blend:"},{"$f":"B30","v":"Nitrogen (46-0-0-0)"},null,{"$f":"'9'!$F24","v":0},{"$f":"'10'!$F24","v":0},{"$f":"'11'!$F24","v":0},{"$f":"'12'!$F24","v":0},{"$f":"'13'!$F24","v":0},{"$f":"'14'!$F24","v":0},{"$f":"'15'!$F24","v":0},{"$f":"'16'!$F24","v":0}]
[null,{"$f":"B31","v":"Phosphate (11-52-0-0)"},null,{"$f":"'9'!$F25","v":0},{"$f":"'10'!$F25","v":0},{"$f":"'11'!$F25","v":0},{"$f":"'12'!$F25","v":0},{"$f":"'13'!$F25","v":0},{"$f":"'14'!$F25","v":0},{"$f":"'15'!$F25","v":0},{"$f":"'16'!$F25","v":0}]
[null,"Potash (0-0-60-0)",null,{"$f":"'9'!$F26","v":0},{"$f":"'10'!$F26","v":0},{"$f":"'11'!$F26","v":0},{"$f":"'12'!$F26","v":0},{"$f":"'13'!$F26","v":0},{"$f":"'14'!$F26","v":0},{"$f":"'15'!$F26","v":0},{"$f":"'16'!$F26","v":0}]
[null,"Sulphur (13-33-0-15)",null,{"$f":"'9'!$F27","v":0},{"$f":"'10'!$F27","v":0},{"$f":"'11'!$F27","v":0},{"$f":"'12'!$F27","v":0},{"$f":"'13'!$F27","v":0},{"$f":"'14'!$F27","v":0},{"$f":"'15'!$F27","v":0},{"$f":"'16'!$F27","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D42:D45)","v":0},0,0,0,0,0,0,0]
[]
[{"$f":"A36","v":"Supplemental:"},"Nitrogen (28-0-0-0)",null,{"$f":"'9'!$F30","v":0},{"$f":"'10'!$F30","v":0},{"$f":"'11'!$F30","v":0},{"$f":"'12'!$F30","v":0},{"$f":"'13'!$F30","v":0},{"$f":"'14'!$F30","v":0},{"$f":"'15'!$F30","v":0},{"$f":"'16'!$F30","v":0}]
[]
[]
[]
["MYFARM - Grain Production Summary (Total Bushels or Pounds)"]
[]
["Crop","Variety","Acres",null,"Total Production",null,null,"Sold",null,"Unsold Production",null,null,null,null,null,"bu","lb"]
[{"$f":"IF(Crop1!H3=0,\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",IF(Crop1!H3=0,\"\",Crop1!$F$8))","v":""},{"$f":"IF(Crop1!H3=0,\"\",Crop1!$H$3)","v":1},null,{"$f":"IF(Crop1!H3=0,\"\",Crop1!$F$80)","v":45},{"$f":"Crop1!$F$79","v":"bu"},null,{"$f":"IF(Crop1!H3=0,\"\",Crop1!$F$108)","v":0},null,{"$f":"IF(Crop1!H3=0,\"\",Crop1!$F$109)","v":45},null,null,null,null,null,{"$f":"IF(F55=\"bu\",E55,0)","v":45},{"$f":"IF(E55=\"\",0,SUM(E55-P55))","v":0}]
[{"$f":"IF('2'!H3=0,\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",IF('2'!H3=0,\"\",'2'!$F$8))","v":""},{"$f":"IF('2'!H3=0,\"\",'2'!$H$3)","v":1},null,{"$f":"IF('2'!H3=0,\"\",'2'!$F$80)","v":65},{"$f":"'2'!$F$79","v":"bu"},null,{"$f":"IF('2'!H3=0,\"\",'2'!$F$108)","v":0},null,{"$f":"IF('2'!H3=0,\"\",'2'!$F$109)","v":65},null,null,null,null,null,{"$f":"IF(F56=\"bu\",E56,0)","v":65},{"$f":"IF(E56=\"\",0,SUM(E56-P56))","v":0}]
[{"$f":"IF('3'!H3=0,\"\",'3'!$C$3)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",IF('3'!H3=0,\"\",'3'!$F$8))","v":""},{"$f":"IF('3'!H3=0,\"\",'3'!$H$3)","v":""},null,{"$f":"IF('3'!H3=0,\"\",'3'!$F$80)","v":""},{"$f":"'3'!$F$79","v":""},null,{"$f":"IF('3'!H3=0,\"\",'3'!$F$108)","v":""},null,{"$f":"IF('3'!H3=0,\"\",'3'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('4'!H3=0,\"\",'4'!$C$3)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",IF('4'!H3=0,\"\",'4'!$F$8))","v":""},{"$f":"IF('4'!$H$3=0,\"\",'4'!$H$3)","v":""},null,{"$f":"IF('4'!H3=0,\"\",'4'!$F$80)","v":""},{"$f":"'4'!$F$79","v":""},null,{"$f":"IF('4'!H3=0,\"\",'4'!$F$108)","v":""},null,{"$f":"IF('4'!H3=0,\"\",'4'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('5'!H3=0,\"\",'5'!$C$3)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",IF('5'!H3=0,\"\",'5'!$F$8))","v":""},{"$f":"IF('5'!H3=0,\"\",'5'!$H$3)","v":""},null,{"$f":"IF('5'!H3=0,\"\",'5'!$F$80)","v":""},{"$f":"'5'!$F$79","v":""},null,{"$f":"IF('5'!H3=0,\"\",'5'!$F$108)","v":""},null,{"$f":"IF('5'!H3=0,\"\",'5'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('6'!H3=0,\"\",'6'!$C$3)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",IF('6'!H3=0,\"\",'6'!$F$8))","v":""},{"$f":"IF('6'!H3=0,\"\",'6'!$H$3)","v":""},null,{"$f":"IF('6'!H3=0,\"\",'6'!$F$80)","v":""},{"$f":"'6'!$F$79","v":""},null,{"$f":"IF('6'!H3=0,\"\",'6'!$F$108)","v":""},null,{"$f":"IF('6'!H3=0,\"\",'6'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('7'!H3=0,\"\",'7'!$C$3)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",IF('7'!H3=0,\"\",'7'!$F$8))","v":""},{"$f":"IF('7'!H3=0,\"\",'7'!$H$3)","v":""},null,{"$f":"IF('7'!H3=0,\"\",'7'!$F$80)","v":""},{"$f":"'7'!$F$79","v":""},null,{"$f":"IF('7'!H3=0,\"\",'7'!$F$108)","v":""},null,{"$f":"IF('7'!H3=0,\"\",'7'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('8'!H3=0,\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",IF('8'!H3=0,\"\",'8'!$F$8))","v":""},{"$f":"IF('8'!H3=0,\"\",'8'!$H$3)","v":""},null,{"$f":"IF('8'!H3=0,\"\",'8'!$F$80)","v":""},{"$f":"'8'!$F$79","v":""},null,{"$f":"IF('8'!H3=0,\"\",'8'!$F$108)","v":""},null,{"$f":"IF('8'!H3=0,\"\",'8'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('9'!$H$3=0,\"\",'9'!$C$3)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",IF('9'!$H$3=0,\"\",'9'!$F$8))","v":""},{"$f":"IF('9'!$H$3=0,\"\",'9'!$H$3)","v":""},null,{"$f":"IF('9'!$H$3=0,\"\",'9'!$F$80)","v":""},{"$f":"'9'!$F$79","v":""},null,{"$f":"IF('9'!$H$3=0,\"\",'9'!$F$108)","v":""},null,{"$f":"IF('9'!$H$3=0,\"\",'9'!$F$109)","v":""},null,null,null,null,null,{"$f":"IF(F63=\"bu\",E63,0)","v":0},{"$f":"IF(E63=\"\",0,SUM(E63-P63))","v":0}]
[{"$f":"IF('10'!$H$3=0,\"\",'10'!$C$3)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",IF('10'!$H$3=0,\"\",'10'!$F$8))","v":""},{"$f":"IF('10'!$H$3=0,\"\",'10'!$H$3)","v":""},null,{"$f":"IF('10'!$H$3=0,\"\",'10'!$F$80)","v":""},{"$f":"'10'!$F$79","v":""},null,{"$f":"IF('10'!$H$3=0,\"\",'10'!$F$108)","v":""},null,{"$f":"IF('10'!$H$3=0,\"\",'10'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('11'!$H$3=0,\"\",'11'!$C$3)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",IF('11'!$H$3=0,\"\",'11'!$F$8))","v":""},{"$f":"IF('11'!$H$3=0,\"\",'11'!$H$3)","v":""},null,{"$f":"IF('11'!$H$3=0,\"\",'11'!$F$80)","v":""},{"$f":"'11'!$F$79","v":""},null,{"$f":"IF('11'!$H$3=0,\"\",'11'!$F$108)","v":""},null,{"$f":"IF('11'!$H$3=0,\"\",'11'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('12'!$H$3=0,\"\",'12'!$C$3)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",IF('12'!$H$3=0,\"\",'12'!$F$8))","v":""},{"$f":"IF('12'!$H$3=0,\"\",'12'!$H$3)","v":""},null,{"$f":"IF('12'!$H$3=0,\"\",'12'!$F$80)","v":""},{"$f":"'12'!$F$79","v":""},null,{"$f":"IF('12'!$H$3=0,\"\",'12'!$F$108)","v":""},null,{"$f":"IF('12'!$H$3=0,\"\",'12'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('13'!$H$3=0,\"\",'13'!$C$3)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",IF('13'!$H$3=0,\"\",'13'!$F$8))","v":""},{"$f":"IF('13'!$H$3=0,\"\",'13'!$H$3)","v":""},null,{"$f":"IF('13'!$H$3=0,\"\",'13'!$F$80)","v":""},{"$f":"'13'!$F$79","v":""},null,{"$f":"IF('13'!$H$3=0,\"\",'13'!$F$108)","v":""},null,{"$f":"IF('13'!$H$3=0,\"\",'13'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('14'!$H$3=0,\"\",'14'!$C$3)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",IF('14'!$H$3=0,\"\",'14'!$F$8))","v":""},{"$f":"IF('14'!$H$3=0,\"\",'14'!$H$3)","v":""},null,{"$f":"IF('14'!$H$3=0,\"\",'14'!$F$80)","v":""},{"$f":"'14'!$F$79","v":""},null,{"$f":"IF('14'!$H$3=0,\"\",'14'!$F$108)","v":""},null,{"$f":"IF('14'!$H$3=0,\"\",'14'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('15'!$H$3=0,\"\",'15'!$C$3)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",IF('15'!$H$3=0,\"\",'15'!$F$8))","v":""},{"$f":"IF('15'!$H$3=0,\"\",'15'!$H$3)","v":""},null,{"$f":"IF('15'!$H$3=0,\"\",'15'!$F$80)","v":""},{"$f":"'15'!$F$79","v":""},null,{"$f":"IF('15'!$H$3=0,\"\",'15'!$F$108)","v":""},null,{"$f":"IF('15'!$H$3=0,\"\",'15'!$F$109)","v":""},null,null,null,null,null,0,0]
[{"$f":"IF('16'!$H$3=0,\"\",'16'!$C$3)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",IF('16'!$H$3=0,\"\",'16'!$F$8))","v":""},{"$f":"IF('16'!$H$3=0,\"\",'16'!$H$3)","v":""},null,{"$f":"IF('16'!$H$3=0,\"\",'16'!$F$80)","v":""},{"$f":"'16'!$F$79","v":""},null,{"$f":"IF('16'!$H$3=0,\"\",'16'!$F$108)","v":""},null,{"$f":"IF('16'!$H$3=0,\"\",'16'!$F$109)","v":""},null,null,null,null,null,0,0]
[null,null,null,{"$f":"\"Maximum Total Grain Storage Required - \"","v":"Maximum Total Grain Storage Required - "},{"$f":"IF(P71=0,TEXT(Q71,\"#,###\")&\" lbs\",IF(Q71=0,TEXT(P71,\"#,###\")&\" bu\",TEXT(P71,\"#,###\")&\" bu and \"&TEXT(Q71,\"#,###\")&\" lbs\"))","v":"110 bu"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P55:P70)","v":110},{"$f":"SUM(Q55:Q70)","v":0}]

{"sheet":"Assumptions","index":10,"n_rows":107,"n_cols":13,"rows_kept":107,"cut":false,"hidden":false,"merged":[[99,0,99,11],[75,0,75,11],[4,2,4,5],[53,2,53,6],[2,0,2,11],[28,0,28,11],[51,0,51,11]]}
[]
[]
["Seed & Treatment"]
[]
[null,null,"Initial Default Values"]
[null,null,"Seeding Rate",null,"Price",null,"Cost"]
[null,"Crop","per Acre",null,"per Unit",null,"per Acre"]
[null,"Canola",5,"lb",16.5,"/lb",{"$f":"ROUND(C8*E8,2)","v":82.5}]
[null,"Wheat",2,"bu",17,"/bu",34]
[null,"Winter wheat",2,"bu",16,"/bu",32]
[null,"Soybeans",1.43,"units",62.94,"/unit",90]
[null,"Barley",2,"bu",10,"/bu",20]
[null,"Oats",2.5,"bu",10,"/bu",25]
[null,"Corn",32000,"plants",3.1250000000000002E-3,"/plant",100]
[null,"Navy Beans",1.1000000000000001,"units",100,"/unit",110]
[null,"Flaxseed",56,"lb",1,"/lb",56]
[null,"Sunflowers Confection",18000,"plants",3.15E-3,"/plant",56.7]
[null,"Sunflowers Oil",20000,"plants",2.5000000000000001E-3,"/plant",50]
[null,"Peas",3,"bu",28.332999999999998,"/bu",85]
[null,"Hybrid Fall Rye",0.8,"units",98,"/unit",78.400000000000006]
[null,"Canary Seed",44,"lbs",0.75,"/lb",33]
[null,"Lentils",2,"bu",35,"/bu",70]
[null,"Buckwheat",1,"bu",25,"/bu",25]
[null,"Hempseed",25,"lb",2.35,"/lb",58.75]
[null,"Other",0,"bu",0,"/bu",0]
[]
[null,"* If row cropping, change seeding rate to 1.3 units/acre which reduces seed cost by 10%"]
[]
["Fertilizer"]
[]
[null,null,"Actual Pounds Per Acre (inital default values)"]
[null,"Crop","N","P","K","S",null,null,null,null,null,null,"Yield"]
[null,{"$f":"Assumptions!B8","v":"Canola"},130,40,0,20,null,null,null,null,null,null,{"$f":"'Summary-Total'!C44","v":0}]
[null,{"$f":"Assumptions!B9","v":"Wheat"},110,40,10,5,null,null,null,null,null,null,{"$f":"'Summary-Total'!F$44","v":45}]
[null,{"$f":"Assumptions!B10","v":"Winter wheat"},110,40,10,5,null,null,null,null,null,null,{"$f":"'Summary-Total'!G$44","v":65}]
[null,{"$f":"Assumptions!B11","v":"Soybeans"},0,40,10,0,null,null,null,null,null,null,{"$f":"'Summary-Total'!H$44","v":0}]
[null,{"$f":"Assumptions!B12","v":"Barley"},90,30,10,5,null,null,null,null,null,null,{"$f":"'Summary-Total'!I$44","v":0}]
[null,{"$f":"Assumptions!B13","v":"Oats"},75,35,10,10,null,null,null,null,null,null,{"$f":"'Summary-Total'!J$44","v":0}]
[null,{"$f":"Assumptions!B14","v":"Corn"},140,70,25,25,null,null,null,null,null,null,{"$f":"'Summary-Total'!K$44","v":0}]
[null,{"$f":"Assumptions!B15","v":"Navy Beans"},80,30,0,0,null,null,null,null,null,null,{"$f":"'Summary-Total'!L$44","v":0}]
[null,{"$f":"Assumptions!B16","v":"Flaxseed"},50,30,0,0,null,null,null,null,null,null,{"$f":"'Summary-Total'!M$44","v":0}]
[null,{"$f":"Assumptions!B17","v":"Sunflowers Confection"},100,30,30,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!C$44","v":0}]
[null,{"$f":"Assumptions!B18","v":"Sunflowers Oil"},100,30,30,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!D$44","v":45}]
[null,{"$f":"Assumptions!B19","v":"Peas"},0,30,0,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!E$44","v":65}]
[null,{"$f":"Assumptions!B20","v":"Hybrid Fall Rye"},145,40,10,5,null,null,null,null,null,null,{"$f":"'Summary-Acre'!F$44","v":0}]
[null,{"$f":"Assumptions!B21","v":"Canary Seed"},70,25,0,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!G$44","v":0}]
[null,{"$f":"Assumptions!B22","v":"Lentils"},0,25,0,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!H$44","v":0}]
[null,{"$f":"Assumptions!B23","v":"Buckwheat"},40,20,0,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!I$44","v":0}]
[null,{"$f":"Assumptions!B24","v":"Hempseed"},80,30,0,0,null,null,null,null,null,null,{"$f":"'Summary-Acre'!J$44","v":0}]
[null,{"$f":"Assumptions!B25","v":"Other"},0,0,0,0]
[]
["Crop Protection"]
[]
[null,null,"Initial Default Values ($/acre)",null,null,null,null,null,"Total"]
[null,null,"Weed",null,"Disease",null,"Insect ",null,"Cost"]
[null,"Crop","Control",null,"Control",null,"Control",null,"$/acre"]
[null,{"$f":"Assumptions!B8","v":"Canola"},30,null,22.75,null,5.75,null,{"$f":"C57+E57+G57","v":58.5}]
[null,{"$f":"Assumptions!B9","v":"Wheat"},35.75,null,19.5,null,0,null,55.25]
[null,{"$f":"Assumptions!B10","v":"Winter wheat"},16.5,null,19.5,null,0,null,36]
[null,{"$f":"Assumptions!B11","v":"Soybeans"},21.75,null,0,null,0,null,21.75]
[null,{"$f":"Assumptions!B12","v":"Barley"},22,null,5.5,null,0,null,27.5]
[null,{"$f":"Assumptions!B13","v":"Oats"},10,null,14.5,null,0,null,24.5]
[null,{"$f":"Assumptions!B14","v":"Corn"},44,null,0,null,0,null,44]
[null,{"$f":"Assumptions!B15","v":"Navy Beans"},83.5,null,45,null,0,null,128.5]
[null,{"$f":"Assumptions!B16","v":"Flaxseed"},17,null,16.5,null,0,null,33.5]
[null,{"$f":"Assumptions!B17","v":"Sunflowers Confection"},49,null,27,null,0,null,76]
[null,{"$f":"Assumptions!B18","v":"Sunflowers Oil"},49,null,0,null,0,null,49]
[null,{"$f":"Assumptions!B19","v":"Peas"},20.5,null,22.25,null,0,null,42.75]
[null,{"$f":"Assumptions!B20","v":"Hybrid Fall Rye"},8.5,null,0,null,0,null,8.5]
[null,{"$f":"Assumptions!B21","v":"Canary Seed"},14.42,null,13.75,null,0,null,28.17]
[null,{"$f":"Assumptions!B22","v":"Lentils"},15.5,null,13.88,null,0,null,29.380000000000003]
[null,{"$f":"Assumptions!B23","v":"Buckwheat"},6.13,null,0,null,0,null,6.13]
[null,{"$f":"Assumptions!B24","v":"Hempseed"},47.54,null,0,null,0,null,47.54]
[null,{"$f":"Assumptions!B25","v":"Other"},0,null,0,null,0,null,0]
[]
["Estimated Yield & Market Price"]
[]
[null,null,null,"Estimated Farmgate"]
[null,null,null,"Market Price","Yield"]
[null,"Crop",null,"$ per unit","per acre","Units"]
[null,{"$f":"Assumptions!B8","v":"Canola"},null,13.25,45,"bu"]
[null,{"$f":"Assumptions!B9","v":"Wheat"},null,8,65,"bu"]
[null,{"$f":"Assumptions!B10","v":"Winter wheat"},null,7,65,"bu"]
[null,{"$f":"Assumptions!B11","v":"Soybeans"},null,12,40,"bu"]
[null,{"$f":"Assumptions!B12","v":"Barley"},null,4.5,80,"bu"]
[null,{"$f":"Assumptions!B13","v":"Oats"},null,4.0999999999999996,120,"bu"]
[null,{"$f":"Assumptions!B14","v":"Corn"},null,5.75,140,"bu"]
[null,{"$f":"Assumptions!B15","v":"Navy Beans"},null,0.41,1700,"lb"]
[null,{"$f":"Assumptions!B16","v":"Flaxseed"},null,16,25,"bu"]
[null,{"$f":"Assumptions!B17","v":"Sunflowers Confection"},null,0.3,1800,"lb"]
[null,{"$f":"Assumptions!B18","v":"Sunflowers Oil"},null,0.26,2000,"lb"]
[null,{"$f":"Assumptions!B19","v":"Peas"},null,8.75,55,"bu"]
[null,{"$f":"Assumptions!B20","v":"Hybrid Fall Rye"},null,5.5,80,"bu"]
[null,{"$f":"Assumptions!B21","v":"Canary Seed"},null,0.35,1550,"lb"]
[null,{"$f":"Assumptions!B22","v":"Lentils"},null,0.42,1125,"lb"]
[null,{"$f":"Assumptions!B23","v":"Buckwheat"},null,17.5,15,"bu"]
[null,{"$f":"Assumptions!B24","v":"Hempseed"},null,0.9,750,"lb"]
[null,{"$f":"Assumptions!B25","v":"Other"},null,1,1,"bu"]
[]
["Other Assumptions"]
[]
["Crop Insurance:  (2024 Rates)"]
[]
["Created and maintained by ",null,null,null,null,null,null,null,null,null,{"$f":"Intro!H15","v":"January"},{"$f":"Intro!I15","v":2025}]
["For more information, contact your nearest"]
["Roy Arnott",null,null,null,"Darren Bond"]
["Farm Management Specialist         ",null,null,null,"Farm Management Specialist         "]

{"sheet":"Crop1","index":11,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[6,14,6,15],[12,1,12,5],[137,0,138,9],[10,0,10,9],[4,0,4,9],[67,0,67,9],[81,0,81,9],[13,1,13,2],[14,1,14,2],[2,2,2,4],[8,6,8,7],[31,0,31,9],[88,0,88,9],[130,0,130,9],[119,0,119,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"Canola",null,null,null,"Acres:",1,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":5},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":16.5},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":130},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":40},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":20},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":5},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":"lb"},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":16.5},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":"/lb"},null,{"$f":"D8&\" seed required: \"","v":"lb seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":5},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":82.5},{"$f":"SUM($H$3*I9)","v":82.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":130},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":40},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":20},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":130},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":52894.2969097819},{"$f":"E24*Fertilizer!E8/100","v":112.66666666666666},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":244.92753623188403},{"$f":"(E24*H3)/2204.6","v":0.11109840162926791},{"$f":"P27","v":76.658401318524497},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":78599.809351916731},{"$f":"E27*Fertilizer!E11/100","v":17.333333333333336},{"$f":"E27*Fertilizer!F11/100","v":44},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":20.000000000000004}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":133.33333333333334},{"$f":"(E27*H3)/2204.6","v":6.0479603253802659E-2},{"$f":"P30","v":68.947201185891871},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":76.657897124194861},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":76.658401318524497},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":378.26086956521738},{"$f":"SUM(F24:F27)","v":0.17157800488307057},{"$f":"SUM(G24:G27)","v":145.60560250441637},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":131494.10626169865}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":130},{"$f":"TRUNC(SUM(U23:U26),1)","v":44},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":20}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":145.60560250441637},{"$f":"I30*H3","v":145.60560250441637},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":68.946747709335028},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":68.947201185891871},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":34.299999999999997},{"$f":"TRUNC(U29/E28*100,1)","v":11.6},{"$f":"TRUNC(V29/E28*100,1)","v":0},{"$f":"TRUNC(W29/E28*100,1)","v":5.2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":30},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":30}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":145.6046448335299},{"$f":"SUM(P25:P33)","v":145.60560250441637}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":30},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":30}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":22.75},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":22.75}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":22.75},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":22.75}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":5.75},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":5.75}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":5.75},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":5.75}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":58.5},{"$f":"SUM(J62+J53+J44)","v":58.5}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"Canola Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!D27","v":395.35776124125846},{"$f":"'Summary-Total'!F27","v":395.35776124125846}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!D33","v":0},{"$f":"'Summary-Total'!F33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!D37","v":25},{"$f":"'Summary-Total'!F37","v":25}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!D39","v":420.35776124125846},{"$f":"'Summary-Total'!F39","v":420.35776124125846}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":45},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":45}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":"bu"},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":"bu"}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units (bu)"},null,null,null,{"$f":"SUM(F78*H3)","v":45}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit (bu)"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":8.7857280275835219}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":8.7857280275835219}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":9.3412835831390773}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":"bu Sold"},{"$f":"\"$/\"&F79","v":"$/bu"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total buSold / Average Price per bu"},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold bu"},{"$f":"F80-F108","v":45},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":1}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold bu)"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":8.7857280275835219}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":8.7857280275835219}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":9.3412835831390773}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold bu)"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":13.25},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":13.25}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per bu)"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":13.25}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":596.25},{"$f":"IF(H123=0,0,H123/$F$80)","v":13.25},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":596.25}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!D50","v":200.89223875874154},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":4.464271972416479},{"$f":"'Summary-Total'!F50","v":200.89223875874154}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!D51","v":200.89223875874154},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":4.464271972416479},{"$f":"'Summary-Total'!F51","v":200.89223875874154}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!D52","v":175.89223875874154},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":3.9087164168609232},{"$f":"'Summary-Total'!F52","v":175.89223875874154}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!D54","v":0.66307381340252991}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":29.838321603113847}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":29.838321603113847}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":31.725114055944033}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"2","index":12,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"Wheat",null,null,null,"Acres:",1,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":2},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":17},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":110},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":40},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":10},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":5},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":2},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":"bu"},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":17},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":"/bu"},null,{"$f":"D8&\" seed required: \"","v":"bu seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":2},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":34},{"$f":"SUM($H$3*I9)","v":34},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":110},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":40},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":10},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":46727.910111412362},{"$f":"E24*Fertilizer!E8/100","v":99.532051282051285},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":216.37402452619844},{"$f":"(E24*H3)/2204.6","v":9.8146613683297856E-2},{"$f":"P27","v":67.721608857119364},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":32875.881796234396},{"$f":"E25*Fertilizer!E9/100","v":6.1346153846153841},{"$f":"E25*Fertilizer!F9/100","v":29},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":55.769230769230766},{"$f":"(E25*H3)/2204.6","v":2.5296757130196301E-2},{"$f":"P28","v":28.838492803714381},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":2370.8160407780356},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":10.000000000000002},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":16.666666666666668},{"$f":"(E26*H3)/2204.6","v":7.5599504067253324E-3},{"$f":"P29","v":4.2336000728179206},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":19649.952337979183},{"$f":"E27*Fertilizer!E11/100","v":4.3333333333333339},{"$f":"E27*Fertilizer!F11/100","v":11},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":5.0000000000000009}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":33.333333333333336},{"$f":"(E27*H3)/2204.6","v":1.5119900813450665E-2},{"$f":"P30","v":17.236800296472968},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":67.721163441475525},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":67.721608857119364},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":322.14325529542919},{"$f":"SUM(F24:F27)","v":0.14612322203367015},{"$f":"SUM(G24:G27)","v":118.03050203012462},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":28.838303128423782},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":28.838492803714381},null,null,{"$f":"SUM(S23:S27)","v":101624.56028640397}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":4.233572227766186},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":4.2336000728179206},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":110},{"$f":"TRUNC(SUM(U23:U26),1)","v":40},{"$f":"TRUNC(SUM(V23:V26),1)","v":10},{"$f":"TRUNC(SUM(W23:W26),1)","v":5}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":118.03050203012462},{"$f":"SUM(I30*H3)","v":118.03050203012462},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":17.236686927333757},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":17.236800296472968},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":34.1},{"$f":"TRUNC(U29/E28*100,1)","v":12.4},{"$f":"TRUNC(V29/E28*100,1)","v":3.1},{"$f":"TRUNC(W29/E28*100,1)","v":1.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":35.75},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":35.75}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":118.02972572499925},{"$f":"SUM(P25:P33)","v":118.03050203012462}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":35.75},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":35.75}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":19.5},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":19.5}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":19.5},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":19.5}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTALCrop Protection",{"$f":"SUM(I62+I53+I44)","v":55.25},{"$f":"SUM(J62+J53+J44)","v":55.25}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"Wheat Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!E27","v":313.56028687222988},{"$f":"'Summary-Total'!G27","v":313.56028687222988}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!E33","v":0},{"$f":"'Summary-Total'!G33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!E37","v":25},{"$f":"'Summary-Total'!G37","v":25}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!E39","v":338.56028687222988},{"$f":"'Summary-Total'!G39","v":338.56028687222988}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":65},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":65}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":"bu"},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":"bu"}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units (bu)"},null,null,null,{"$f":"SUM(F78*H3)","v":65}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit (bu)"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":4.8240044134189208}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":4.8240044134189208}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":5.2086197980343059}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":"bu Sold"},{"$f":"\"$/\"&F79","v":"$/bu"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total buSold / Average Price per bu"},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold bu"},{"$f":"F80-F108","v":65},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":1}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold bu)"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":4.8240044134189208}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":4.8240044134189208}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":5.2086197980343059}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold bu)"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":8},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":8}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per bu)"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":8}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":520},{"$f":"IF(H123=0,0,H123/$F$80)","v":8},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":520}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!E50","v":206.43971312777012},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":3.1759955865810787},{"$f":"'Summary-Total'!G50","v":206.43971312777012}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!E51","v":206.43971312777012},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":3.1759955865810787},{"$f":"'Summary-Total'!G51","v":206.43971312777012}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!E52","v":181.43971312777012},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":2.7913802019656941},{"$f":"'Summary-Total'!G52","v":181.43971312777012}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!E54","v":0.6030005516773651}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":39.195035859028735}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":39.195035859028735}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":42.320035859028735}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"3","index":13,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(I30*H3)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!F27","v":0},{"$f":"'Summary-Total'!H27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!F33","v":0},{"$f":"'Summary-Total'!H33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!F37","v":0},{"$f":"'Summary-Total'!H37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!F39","v":0},{"$f":"'Summary-Total'!H39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!F50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!H50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!F51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!H51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!F52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!H52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!F54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"4","index":14,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!G27","v":0},{"$f":"'Summary-Total'!I27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!G33","v":0},{"$f":"'Summary-Total'!I33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!G37","v":0},{"$f":"'Summary-Total'!I37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!G39","v":0},{"$f":"'Summary-Total'!I39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!G50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!I50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!G51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!I51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!G52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!I52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!G54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"5","index":15,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!H27","v":0},{"$f":"'Summary-Total'!J27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!H33","v":0},{"$f":"'Summary-Total'!J33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!H37","v":0},{"$f":"'Summary-Total'!J37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!H39","v":0},{"$f":"'Summary-Total'!J39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!H50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!J50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!H51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!J51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!H52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!J52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!H54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"6","index":16,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!I27","v":0},{"$f":"'Summary-Total'!K27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!I33","v":0},{"$f":"'Summary-Total'!K33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!I37","v":0},{"$f":"'Summary-Total'!K37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!I39","v":0},{"$f":"'Summary-Total'!K39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!I50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!K50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!I51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!K51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!I52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!K52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!I54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"7","index":17,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!J27","v":0},{"$f":"'Summary-Total'!L27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!J33","v":0},{"$f":"'Summary-Total'!L33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!J37","v":0},{"$f":"'Summary-Total'!L37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!J39","v":0},{"$f":"'Summary-Total'!L39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!J50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!L50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!J51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!L51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!J52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!L52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!J54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"8","index":18,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9],[12,1,12,5],[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(I30*H3)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K27","v":0},{"$f":"'Summary-Total'!M27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K33","v":0},{"$f":"'Summary-Total'!M33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!K37","v":0},{"$f":"'Summary-Total'!M37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!K39","v":0},{"$f":"'Summary-Total'!M39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"9","index":19,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!L27","v":0},{"$f":"'Summary-Total'!N27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!L33","v":0},{"$f":"'Summary-Total'!N33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!L37","v":0},{"$f":"'Summary-Total'!N37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!L39","v":0},{"$f":"'Summary-Total'!N39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"10","index":20,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(I30*H3)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!M27","v":0},{"$f":"'Summary-Total'!O27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!M33","v":0},{"$f":"'Summary-Total'!O33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!M37","v":0},{"$f":"'Summary-Total'!O37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!M39","v":0},{"$f":"'Summary-Total'!O39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"11","index":21,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!N27","v":0},{"$f":"'Summary-Total'!P27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!N33","v":0},{"$f":"'Summary-Total'!P33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!N37","v":0},{"$f":"'Summary-Total'!P37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!N39","v":0},{"$f":"'Summary-Total'!P39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"12","index":22,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!O27","v":0},{"$f":"'Summary-Total'!Q27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!O33","v":0},{"$f":"'Summary-Total'!Q33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!O37","v":0},{"$f":"'Summary-Total'!Q37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!O39","v":0},{"$f":"'Summary-Total'!Q39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"13","index":23,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!P27","v":0},{"$f":"'Summary-Total'!R27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!P33","v":0},{"$f":"'Summary-Total'!R33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!P37","v":0},{"$f":"'Summary-Total'!R37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!P39","v":0},{"$f":"'Summary-Total'!R39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"14","index":24,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!Q27","v":0},{"$f":"'Summary-Total'!S27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!Q33","v":0},{"$f":"'Summary-Total'!S33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!Q37","v":0},{"$f":"'Summary-Total'!S37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!Q39","v":0},{"$f":"'Summary-Total'!S39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"15","index":25,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(I30*H3)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL Crop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!R27","v":0},{"$f":"'Summary-Total'!T27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!R33","v":0},{"$f":"'Summary-Total'!T33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!R37","v":0},{"$f":"'Summary-Total'!T37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!R39","v":0},{"$f":"'Summary-Total'!T39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"16","index":26,"n_rows":138,"n_cols":26,"rows_kept":138,"cut":false,"hidden":false,"merged":[[119,0,119,9],[130,0,130,9],[137,0,138,9],[13,1,13,2],[14,1,14,2],[31,0,31,9],[67,0,67,9],[81,0,81,9],[88,0,88,9],[12,1,12,5],[2,2,2,4],[4,0,4,9],[6,14,6,15],[8,6,8,7],[10,0,10,9]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Select Crop)"]
["Crop:",null,"(Select Crop)",null,null,null,"Acres:",0,{"$f":"IF(F8=\"(enter name here)\",\"\",F8)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canola"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wheat"]
["Seed & Treatment:",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},"(enter name here)",null,null,null,null,null,null,null,null,null,"Winter wheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},null,null,null,null,null,null,null,null,null,null,"Soybeans"]
[null,null,null,null,null,null,null,null,"Cost","TOTAL",null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,"Barley"]
[null,"Seeding Rate",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,2,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,3,FALSE))","v":""},"Variety: ","(enter name here)",null,null,"Per Acre","COST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oats"]
[null,"Price per Unit",{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$8:$G$25,4,FALSE))","v":""},{"$f":"IF(C3=\"(select crop)\",\"\",VLOOKUP(C3,Assumptions!B8:G25,5,FALSE))","v":""},null,{"$f":"D8&\" seed required: \"","v":" seed required: "},{"$f":"IF(C8=\"\",\"\",SUM(C8*H3))","v":""},null,{"$f":"IF(C8=\"\",0,C8*C9)","v":0},{"$f":"SUM($H$3*I9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corn"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Navy Beans"]
["Fertilizer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Flaxseed"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Confection"]
[null,"Actual Nutrient Required (lbs/acre)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunflowers Oil"]
[null,"N",null,"P","K","S",null,"To Enter or Change Fertilizer Costs Click Here",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peas"]
[null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,2,FALSE))","v":0},null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,3,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,4,FALSE))","v":0},{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$33:$F$50,5,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid Fall Rye"]
[null,"Pre-seeding",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Canary Seed"]
[null,"Blend",{"$f":"T29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lentils"]
[null,"Supplemental",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Buckwheat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hempseed"]
[null,null,null,null,"Total lbs/acre","Tonnes","Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Fertilizer Type",null,null,"lbs/acre","Required","/acre",null,null,null,null,null,null,null,null,{"$f":"C16","v":0},null,null,"Cost","N","P","K","S"]
[null,"Pre-seeding:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E6&\"-\"&Fertilizer!F6&\"-\"&Fertilizer!G6&\"-\"&Fertilizer!H6&\")\"","v":"Nitrogen (82-0-0-0)"},{"$f":"MAXA(0,(C16)/(Fertilizer!E6/100))","v":0},{"$f":"(E22*H3)/2204.6","v":0},{"$f":"P25","v":0},null,null,null,null,null,null,null,null,{"$f":"C18","v":0},null,null,"Tonne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total","Total",null,null,{"$f":"G24*Fertilizer!C8","v":0},{"$f":"E24*Fertilizer!E8/100","v":0},{"$f":"E24*Fertilizer!F8/100","v":0},{"$f":"E24*Fertilizer!G8/100","v":0},{"$f":"E24*Fertilizer!H8/100","v":0}]
[null,"Blend:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E8&\"-\"&Fertilizer!F8&\"-\"&Fertilizer!G8&\"-\"&Fertilizer!H8&\")\"","v":"Nitrogen (46-0-0-0)"},{"$f":"MAXA(0,(B15-C16-C18-(T24+T25+T26))/(Fertilizer!E8/100))","v":0},{"$f":"(E24*H3)/2204.6","v":0},{"$f":"P27","v":0},null,null,null,null,null,null,null,"Cost","Cost/ac",null,null,{"$f":"G25*Fertilizer!C9","v":0},{"$f":"E25*Fertilizer!E9/100","v":0},{"$f":"E25*Fertilizer!F9/100","v":0},{"$f":"E25*Fertilizer!G9/100","v":0},{"$f":"E25*Fertilizer!H9/100","v":0}]
[null,null,null,{"$f":"\"Phosphate (\"&Fertilizer!E9&\"-\"&Fertilizer!F9&\"-\"&Fertilizer!G9&\"-\"&Fertilizer!H9&\")\"","v":"Phosphate (11-52-0-0)"},{"$f":"MAXA(0,(D15-(U25+U26))/(Fertilizer!F9/100))","v":0},{"$f":"(E25*H3)/2204.6","v":0},{"$f":"P28","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F22*Fertilizer!C6)","v":0},{"$f":"SUM(E22*(Fertilizer!C6/2204.5855))","v":0},null,null,{"$f":"G26*Fertilizer!C10","v":0},{"$f":"E26*Fertilizer!E10/100","v":0},{"$f":"E26*Fertilizer!F10/100","v":0},{"$f":"E26*Fertilizer!G10/100","v":0},{"$f":"E26*Fertilizer!H10/100","v":0}]
[null,null,null,{"$f":"\"Potash (\"&Fertilizer!E10&\"-\"&Fertilizer!F10&\"-\"&Fertilizer!G10&\"-\"&Fertilizer!H10&\")\"","v":"Potash (0-0-60-0)"},{"$f":"MAXA(0,(E15-(V26))/(Fertilizer!G10/100))","v":0},{"$f":"(E26*H3)/2204.6","v":0},{"$f":"P29","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"G27*Fertilizer!C11","v":0},{"$f":"E27*Fertilizer!E11/100","v":0},{"$f":"E27*Fertilizer!F11/100","v":0},{"$f":"E27*Fertilizer!G11/100","v":0},{"$f":"E27*Fertilizer!H11/100","v":0}]
[null,null,null,{"$f":"\"Sulphur (\"&Fertilizer!E11&\"-\"&Fertilizer!F11&\"-\"&Fertilizer!G11&\"-\"&Fertilizer!H11&\")\"","v":"Sulphur (13-33-0-15)"},{"$f":"F15/(Fertilizer!H11/100)","v":0},{"$f":"(E27*H3)/2204.6","v":0},{"$f":"P30","v":0},null,null,null,null,null,null,null,{"$f":"SUM(F24*Fertilizer!C8)","v":0},{"$f":"SUM(E24*(Fertilizer!C8/2204.5855))","v":0},null,null,{"$f":"Fertilizer!C12","v":0}]
[null,null,null,"Blend Total",{"$f":"SUM(E24:E27)","v":0},{"$f":"SUM(F24:F27)","v":0},{"$f":"SUM(G24:G27)","v":0},null,"Cost","TOTAL",null,null,null,null,{"$f":"SUM(F25*Fertilizer!C9)","v":0},{"$f":"SUM(E25*(Fertilizer!C9/2204.5855))","v":0},null,null,{"$f":"SUM(S23:S27)","v":0}]
[null,null,null,null,null,null,null,null,"Per Acre","COST",null,null,null,null,{"$f":"SUM(F26*Fertilizer!C10)","v":0},{"$f":"SUM(E26*(Fertilizer!C10/2204.5855))","v":0},null,null,"Nutrient contribution",{"$f":"TRUNC(SUM(T23:T26),1)","v":0},{"$f":"TRUNC(SUM(U23:U26),1)","v":0},{"$f":"TRUNC(SUM(V23:V26),1)","v":0},{"$f":"TRUNC(SUM(W23:W26),1)","v":0}]
[null,"Supplemental:",null,{"$f":"\"Nitrogen (\"&Fertilizer!E14&\"-\"&Fertilizer!F14&\"-\"&Fertilizer!G14&\"-\"&Fertilizer!H14&\")\"","v":"Nitrogen (28-0-0-0)"},{"$f":"MAXA(0,(C18)/(Fertilizer!E14/100))","v":0},{"$f":"(E30*H3)/2204.6","v":0},{"$f":"P33","v":0},null,{"$f":"P36","v":0},{"$f":"SUM(H3*I30)","v":0},null,null,null,null,{"$f":"SUM(F27*Fertilizer!C11)","v":0},{"$f":"SUM(E27*(Fertilizer!C11/2204.5855))","v":0},null,null,"Guarentee",{"$f":"TRUNC(T29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(U29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(V29/E28*100,1)","v":{"$error":"#DIV/0!"}},{"$f":"TRUNC(W29/E28*100,1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F28*Fertilizer!C12)","v":0},{"$f":"SUM(E28*(Fertilizer!C12/2204.5855))","v":0}]
["Crop Protection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F30*Fertilizer!C14)","v":0},{"$f":"SUM(E30*(Fertilizer!C14/2204.5855))","v":0}]
["Herbicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I38:I43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q38:Q43)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,2,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost",null,null,null,null,{"$f":"SUM(O25:O33)","v":0},{"$f":"SUM(P25:P33)","v":0}]
[null,"Eg: glyphosate","jug",20,10,80,0.5,10,4,800]
[null,null,null,null,null,null,{"$f":"IF(D38>0,SUM(E38/D38),0)","v":0},{"$f":"IF(D38>0,SUM($H$3/D38),0)","v":0},{"$f":"IF(D38>0,SUM(F38/D38),0)","v":0},{"$f":"IF(I38=0,0,SUM(I38*$H$3))","v":0}]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I38:I43)>0,SUM(I38:I43),I34)","v":0},{"$f":"IF(SUM(J38:J43)>0,SUM(J38:J43),I44*$H$3)","v":0}]
[]
["Fungicide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I49:I52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q49:Q52)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,4,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D49>0,SUM(E49/D49),0)","v":0},{"$f":"IF(D49>0,SUM($H$3/D49),0)","v":0},{"$f":"IF(D49>0,SUM(F49/D49),0)","v":0},{"$f":"IF(I49=0,0,SUM(I49*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D50>0,SUM(E50/D50),0)","v":0},{"$f":"IF(D50>0,SUM($H$3/D50),0)","v":0},{"$f":"IF(D50>0,SUM(F50/D50),0)","v":0},{"$f":"IF(I50=0,0,SUM(I50*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D51>0,SUM(E51/D51),0)","v":0},{"$f":"IF(D51>0,SUM($H$3/D51),0)","v":0},{"$f":"IF(D51>0,SUM(F51/D51),0)","v":0},{"$f":"IF(I51=0,0,SUM(I51*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D52>0,SUM(E52/D52),0)","v":0},{"$f":"IF(D52>0,SUM($H$3/D52),0)","v":0},{"$f":"IF(D52>0,SUM(F52/D52),0)","v":0},{"$f":"IF(I52=0,0,SUM(I52*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I49:I52)>0,SUM(I49:I52),I46)","v":0},{"$f":"IF(SUM(J49:J52)>0,SUM(J49:J52),I53*$H$3)","v":0}]
[]
["Insecticide",null,null,null,null,null,"(Complete chart below OR Enter total cost per acre) ","Total Cost",{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(I58:I61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,IF(SUM(Q58:Q61)>0,\" - \",VLOOKUP($C$3,Assumptions!$B$57:$G$74,6,FALSE)))","v":0}]
[]
[null,"Product","Unit Type","Acres/unit","Unit size","$/Unit","Rate/Acre","Units Req'd","Cost/Acre","Total Cost"]
[null,null,null,null,null,null,{"$f":"IF(D58>0,SUM(E58/D58),0)","v":0},{"$f":"IF(D58>0,SUM($H$3/D58),0)","v":0},{"$f":"IF(D58>0,SUM(F58/D58),0)","v":0},{"$f":"IF(I58=0,0,SUM(I58*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D59>0,SUM(E59/D59),0)","v":0},{"$f":"IF(D59>0,SUM($H$3/D59),0)","v":0},{"$f":"IF(D59>0,SUM(F59/D59),0)","v":0},{"$f":"IF(I59=0,0,SUM(I59*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D60>0,SUM(E60/D60),0)","v":0},{"$f":"IF(D60>0,SUM($H$3/D60),0)","v":0},{"$f":"IF(D60>0,SUM(F60/D60),0)","v":0},{"$f":"IF(I60=0,0,SUM(I60*$H$3))","v":0}]
[null,null,null,null,null,null,{"$f":"IF(D61>0,SUM(E61/D61),0)","v":0},{"$f":"IF(D61>0,SUM($H$3/D61),0)","v":0},{"$f":"IF(D61>0,SUM(F61/D61),0)","v":0},{"$f":"IF(I61=0,0,SUM(I61*$H$3))","v":0}]
[null,null,null,null,null,null,null,"TOTAL",{"$f":"IF(SUM(I58:I61)>0,SUM(I58:I61),I55)","v":0},{"$f":"IF(SUM(J58:J61)>0,SUM(J58:J61),I62*$H$3)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,null,null,null,"TOTAL CCrop Protection",{"$f":"SUM(I62+I53+I44)","v":0},{"$f":"SUM(J62+J53+J44)","v":0}]
[]
[{"$f":"C3&\" Production Cost Summary\"","v":"(Select Crop) Production Cost Summary"}]
[]
[null,null,null,null,null,null,null,null,"Cost","TOTAL"]
[null,null,null,null,null,null,null,null,"Per Acre","COST"]
[null,null,null,null,"A.  Operating Costs",null,null,null,{"$f":"'Summary-Acre'!S27","v":0},{"$f":"'Summary-Total'!U27","v":0}]
[null,null,null,null,"B.  Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!S33","v":0},{"$f":"'Summary-Total'!U33","v":0}]
[null,null,null,null,"C.  Ownership",null,null,null,{"$f":"'Summary-Acre'!S37","v":0},{"$f":"'Summary-Total'!U37","v":0}]
[null,null,null,null,"Total Costs",null,null,null,{"$f":"'Summary-Acre'!S39","v":0},{"$f":"'Summary-Total'!U39","v":0}]
[]
["Estimated Farmgate"]
[null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,4,FALSE))","v":0}]
[null,"Unit type",null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",\"\",VLOOKUP($C$3,Assumptions!$B$81:$F$98,5,FALSE))","v":""}]
[null,{"$f":"\"Total Units (\"&F79&\")\"","v":"Total Units ()"},null,null,null,{"$f":"SUM(F78*H3)","v":0}]
[]
["Breakeven Analysis - Total Unsold Production"]
[]
[{"$f":"\"Breakeven Price Per Unit (\"&F79&\")\"","v":"Breakeven Price Per Unit ()"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F78))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F78))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F78))","v":0}]
[]
["Marketing Analysis"]
[]
[null,null,null,null,null,"Total"]
[null,"Sale Date","Grain Company / Location",null,null,{"$f":"F79&\" Sold\"","v":" Sold"},{"$f":"\"$/\"&F79","v":"$/"}]
[null,"mm/dd","grain company, location",null,null,0,0,null,null,null,null,null,null,null,"mm/dd","grain company, location",null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,{"$f":"\"Total \"&F79&\"Sold / Average Price per \"&F79","v":"Total Sold / Average Price per "},{"$f":"SUM(F93:F107)","v":0},{"$f":"IF(F108=0,0,SUM((F93*G93)+(F94*G94)+(F95*G95)+(F96*G96)+(F97*G97)+(F98*G98)+(F99*G99)+(F100*G100)+(F101*G101)+(F102*G102)+(F103*G103)+(F104*G104)+(F105*G105)+(F106*G106)+(F107*G107))/F108)","v":0}]
[null,null,null,null,{"$f":"\"Total Remaining Unsold \"&F79","v":"Total Remaining Unsold "},{"$f":"F80-F108","v":0},{"$f":"IF(F109=0,0,SUM(F109/F80))","v":0}]
[]
[{"$f":"\"Breakeven Price Per Unit (on remaining unsold \"&F79&\")\"","v":"Breakeven Price Per Unit (on remaining unsold )"}]
[null,"Operating Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J72+J73-(F108*G108)-(F117*H3))/F109<0,0,SUM(J72+J73-(F108*G108)-(F117*H3))/F109))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(F109=0,0,IF(SUM(J75-(F108*G108)-(F117*H3))/F109<0,0,SUM(J75-(F108*G108)-(F117*H3))/F109))","v":0}]
[]
[{"$f":"\"Estimated Market Price (on remaining unsold \"&F79&\")\"","v":"Estimated Market Price (on remaining unsold )"},null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($C$3=\"(select crop)\",0,VLOOKUP($C$3,Assumptions!$B$81:$F$98,3,FALSE))","v":0}]
["Other Income Per Acre (ie. Straw)",null,null,null,null,0]
[{"$f":"\"Estimated Average Net Market Price (per \"&F79&\")\"","v":"Estimated Average Net Market Price (per )"},null,null,null,null,{"$f":"IF(H3=0,0,SUM(H123/F80))","v":0}]
[]
["Profitability Analysis"]
[]
["Estimated:",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Total Gross Revenue",null,null,null,{"$f":"IF(H3=0,0,SUM(H123/H3))","v":0},{"$f":"IF(H123=0,0,H123/$F$80)","v":0},{"$f":"(F108*G108)+(F109*F116)+(F117*H3)","v":0}]
[]
["Marginal Returns ",null,null,null,null,"Per Acre","Per Bu","Total"]
[null,"Over Operating Costs",null,null,null,{"$f":"'Summary-Acre'!K50","v":""},{"$f":"IF(H126=\"\",\"\",H126/$F$80)","v":""},{"$f":"'Summary-Total'!M50","v":""}]
[null,"Over Operating & Fixed Costs",null,null,null,{"$f":"'Summary-Acre'!K51","v":""},{"$f":"IF(H127=\"\",\"\",H127/$F$80)","v":""},{"$f":"'Summary-Total'!M51","v":""}]
[null,"Over Total Costs (Net Profit)",null,null,null,{"$f":"'Summary-Acre'!K52","v":""},{"$f":"IF(H128=\"\",\"\",H128/$F$80)","v":""},{"$f":"'Summary-Total'!M52","v":""}]
[null,"Operating Expense Ratio",null,null,null,{"$f":"'Summary-Acre'!K54","v":""}]
[]
["Breakeven Analysis"]
[]
["Breakeven Yield (Bu or lb.)",null,null,null,null,"Per Acre"]
[null,"Operating Costs",null,null,null,{"$f":"IF(I72=0,0,SUM(I72/F118))","v":0}]
[null,"Operating & Fixed Costs",null,null,null,{"$f":"IF(I72+I73=0,0,SUM((I72+I73)/F118))","v":0}]
[null,"Total Costs",null,null,null,{"$f":"IF(I75=0,0,SUM(I75/F118))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"Analysis","index":27,"n_rows":85,"n_cols":26,"rows_kept":85,"cut":false,"hidden":false,"merged":[[36,2,36,5],[37,2,37,5],[36,9,37,9],[32,2,32,5],[30,1,31,1],[32,9,33,9],[30,9,31,9],[32,7,33,7],[34,1,35,1],[34,7,35,7],[34,8,35,8],[34,9,35,9],[32,1,33,1],[31,2,31,5],[30,7,31,7],[30,8,31,8],[14,2,14,5],[15,2,15,5],[27,9,28,9],[21,1,22,1],[21,7,22,7],[25,9,26,9],[19,7,20,7],[19,8,20,8],[27,1,28,1],[27,7,28,7],[27,8,28,8],[17,1,18,1],[17,6,18,6],[17,7,18,7],[19,1,20,1],[14,7,15,7],[6,8,7,8],[6,9,7,9],[21,9,22,9],[12,9,13,9],[8,8,9,8],[8,9,9,9],[10,9,11,9],[21,8,22,8],[17,8,18,8],[17,9,18,9],[19,9,20,9],[12,8,13,8],[14,9,15,9],[10,8,11,8],[8,1,9,1],[10,1,11,1],[12,1,13,1],[6,7,7,7],[12,2,12,5],[13,2,13,5],[10,2,10,5],[11,2,11,5],[7,2,7,5],[6,1,7,1],[8,7,9,7],[10,7,11,7],[12,7,13,7],[23,8,24,8],[23,9,24,9],[25,1,26,1],[23,2,23,5],[24,2,24,5],[25,7,26,7],[25,8,26,8],[36,8,37,8],[32,8,33,8],[14,8,15,8],[14,1,15,1],[22,2,22,5],[30,2,30,5],[33,2,33,5],[34,2,34,5],[35,2,35,5],[17,2,17,5],[18,2,18,5],[19,2,19,5],[20,2,20,5],[21,2,21,5],[23,1,24,1],[23,7,24,7],[64,11,64,18],[39,11,39,18],[75,11,75,18],[39,0,39,10],[2,0,2,10],[75,0,75,10],[8,2,8,5],[9,2,9,5],[6,2,6,5],[27,2,27,5],[28,2,28,5],[25,2,25,5],[26,2,26,5],[64,0,64,10],[36,1,37,1],[36,7,37,7]]}
[]
[]
["CROPPLAN Financial Analysis"]
[null,null,null,null,null,null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2025-01-02"}]
[null,null,null,null,null,null,"MY FARM","Strong","Satisfactory","Weak",null,null,null,null,null,null,null,null,null,null,null,null,null,"Change Values Here"]
[null,"Profitability Ratios","Calculation"]
[null,"Operating Expense Ratio",{"$f":"\"(Operating Cost / Gross Revenue) x 100\"","v":"(Operating Cost / Gross Revenue) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C27=0,0,SUM('Summary-Total'!C27/'Summary-Total'!C47))","v":0.63508895687658529},{"$f":"\"< \"&X7*100&\"%\"","v":"< 65%"},{"$f":"X7*100&\" - \"&Y7*100&\"%\"","v":"65 - 80%"},{"$f":"\"> \"&Y7*100&\"%\"","v":"> 80%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.65,0.8]
[null,null,"(Lower % indicates lower expenses or higher revenue and less risk)"]
[null,"Net Farm Income Ratio",{"$f":"\"(Net Profit  / Gross Revenue) x 100\"","v":"(Net Profit  / Gross Revenue) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C52)/'Summary-Total'!C47))","v":0.32011820997671819},{"$f":"\"> \"&Y9*100&\"%\"","v":"> 10%"},{"$f":"X9*100&\" - \"&Y9*100&\"%\"","v":"0 - 10%"},{"$f":"\"< \"&X9*100&\"%\"","v":"< 0%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.1]
[null,null,"(Negative % indicates low revenue or high expenses)"]
[null,"Operating Profit Margin Ratio",{"$f":"\"(Margin Over Operating  / Gross Revenue) x 100\"","v":"(Margin Over Operating  / Gross Revenue) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C50)/'Summary-Total'!C47))","v":0.36491104312341471},{"$f":"\"> \"&Y11*100&\"%\"","v":"> 25%"},{"$f":"X11*100&\" - \"&Y11*100&\"%\"","v":"15 - 25%"},{"$f":"\"< \"&X11*100&\"%\"","v":"< 15%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.25]
[null,null,"(Negative % indicates low revenue or high expenses)"]
[null,"Gross Owner Withdrawl Ratio",{"$f":"\"(Owner Withdrawl  / Gross Revenue) x 100\"","v":"(Owner Withdrawl  / Gross Revenue) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C37)/'Summary-Total'!C47))","v":4.4792833146696527E-2},{"$f":"\"< \"&X13*100&\"%\"","v":"< 6%"},{"$f":"X13*100&\" - \"&Y13*100&\"%\"","v":"6 - 8%"},{"$f":"\"> \"&Y13*100&\"%\"","v":"> 8%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.06,0.08]
[null,null,"(High number indicates excessive owner withdrawls)"]
[null,"Net Owner Withdrawl Ratio",{"$f":"\"(Owner Withdrawl  / Marginal Return Over Operating\n Costs) x 100\"","v":"(Owner Withdrawl  / Marginal Return Over Operating\n Costs) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C37)/'Summary-Total'!C50))","v":0.12275000713406027},{"$f":"\"< \"&X15*100&\"%\"","v":"< 20%"},{"$f":"X15*100&\" - \"&Y15*100&\"%\"","v":"20 - 25%"},{"$f":"\"> \"&Y15*100&\"%\"","v":"> 25%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.25]
[null,null,"(High number indicates excessive owner withdrawls or low marginal return)"]
[null,"Land Analysis"]
[null,"Average Land Payments\n Per Acre",{"$f":"\"((Land Rental + Land Payments)  / Total Acres Farmed)\"","v":"((Land Rental + Land Payments)  / Total Acres Farmed)"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C20+'Summary-Total'!C30)/'Summary-Total'!C8))","v":0},"< local land rental rates"," = local land rental rates","> local land rental rates"]
[]
[null,"Maximum Breakeven Land Payment Per Acre\n (Land Rental + Land Payment)",{"$f":"\"(Gross Revenue - (Total Operating Cost - Land Rental\n - Land Tax) - Machinery Payment - Owner Withdrawl)\"","v":"(Gross Revenue - (Total Operating Cost - Land Rental\n - Land Tax) - Machinery Payment - Owner Withdrawl)"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM('Summary-Total'!C47-('Summary-Total'!C27-'Summary-Total'!C20-'Summary-Total'!C24)-'Summary-Total'!C31-'Summary-Total'!C37)/'Summary-Total'!C8)","v":178.66597594325583},{"$f":"\"If \"&TEXT(G20,\"$#.##\")&\" is > than \"&TEXT(G18,\"$#.##\")","v":"If $178.67 is > than $."},{"$f":"\"If \"&TEXT(G20,\"$#.##\")&\" is = to \"&TEXT(G18,\"$#.##\")","v":"If $178.67 is = to $."},{"$f":"\"If \"&TEXT(G20,\"$#.##\")&\" is\n < than \"&TEXT(G18,\"$#.##\")","v":"If $178.67 is\n < than $."},null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD Formula",null,{"$f":"SUM('Summary-Acre'!C47-('Summary-Acre'!C27-'Summary-Acre'!C20-'Summary-Acre'!C24)-'Summary-Acre'!C31-'Summary-Acre'!C37)","v":178.66597594325583}]
[]
[null,"Rented Land Payment Ratio",{"$f":"\"(Avg. Land Rental Per Acre  / Avg. Gross Revenue\n Per Acre) x 100\"","v":"(Avg. Land Rental Per Acre  / Avg. Gross Revenue\n Per Acre) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Land & Equip'!J23)/'Summary-Acre'!C47))","v":0},{"$f":"\"< \"&X22*100&\"%\"","v":"< 18%"},{"$f":"X22*100&\" - \"&Y22*100&\"%\"","v":"18 - 22%"},{"$f":"\"> \"&Y22*100&\"%\"","v":"> 22%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.22]
[null,null,"(High number indicates high rental payment or low revenue)"]
[null,"Gross Land Payment Ratio",{"$f":"\"((Land Rental + Land Payments)  / Gross Revenue) x 100\"","v":"((Land Rental + Land Payments)  / Gross Revenue) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C20+'Summary-Total'!C30)/'Summary-Total'!C47))","v":0},{"$f":"\"< \"&X24*100&\"%\"","v":"< 18%"},{"$f":"X24*100&\" - \"&Y24*100&\"%\"","v":"18 - 22%"},{"$f":"\"> \"&Y24*100&\"%\"","v":"> 22%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.18,0.22]
[null,null,"(High number indicates high land payments or low revenue)"]
[null,"Net Land Payment Ratio",{"$f":"\"(Land Payments / Marginal Return Over Operating Costs)\n x 100\"","v":"(Land Payments / Marginal Return Over Operating Costs)\n x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C30)/'Summary-Total'!C50))","v":0},{"$f":"\"< \"&X26*100&\"%\"","v":"< 30%"},{"$f":"X26*100&\" - \"&Y26*100&\"%\"","v":"30 - 40%"},{"$f":"\"> \"&Y26*100&\"%\"","v":"> 40%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.4]
[null,null,"(High number indicates high land payments or low marginal return)"]
[null,"Land Payment Ratio",{"$f":"\"(Avg. Land Payment Per Acre  / Avg. Land Rental Per acre)\"","v":"(Avg. Land Payment Per Acre  / Avg. Land Rental Per acre)"},null,null,null,{"$f":"IF('Land & Equip'!J23=0,0,IF('Summary-Total'!C47=0,0,SUM(('Land & Equip'!E23/'Land & Equip'!J23))))","v":0},{"$f":"\"< \"&X28","v":"< 2"},{"$f":"X28&\" - \"&Y28","v":"2 - 3"},{"$f":"\"> \"&Y28","v":"> 3"},null,null,null,null,null,null,null,null,null,null,null,null,null,2,3]
[null,null,"(High number indicates potential cash flow concerns & more risk)"]
[null,"Machinery Analysis"]
[null,"Average Machinery\n Cost Per Acre",{"$f":"\"((Machinery Lease + Payments + Repairs)\n / Total Acres Farmed)\"","v":"((Machinery Lease + Payments + Repairs)\n / Total Acres Farmed)"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C19+'Summary-Total'!C31+IF('Op Costs'!F112=0,'Op Costs'!L110*'Summary-Total'!C8,'Op Costs'!F110))/'Summary-Total'!C8))","v":25},{"$f":"\"< $\"&X31","v":"< $45"},{"$f":"\"$\"&X31&\" - $\"&Y31","v":"$45 - $65"},{"$f":"\"> $\"&Y31","v":"> $65"},null,null,null,null,null,null,null,null,null,null,null,null,null,45,65]
[]
[null,"Maximum Breakeven Machinery Cost Per Acre (Machinery Lease +  Payment + Repairs)",{"$f":"\"(Gross Revenue - (Total Operating Cost - Machinery Lease)\n - Land Payment - Owner Withdrawl)\"","v":"(Gross Revenue - (Total Operating Cost - Machinery Lease)\n - Land Payment - Owner Withdrawl)"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM('Summary-Total'!C47-('Summary-Total'!C27-'Summary-Total'!C19)-'Summary-Total'!C30-'Summary-Total'!C37)/'Summary-Total'!C8)","v":178.66597594325583},{"$f":"\"If \"&TEXT(G33,\"$#.##\")&\" is > than \"&TEXT(G31,\"$#.##\")","v":"If $178.67 is > than $25."},{"$f":"\"If \"&TEXT(G33,\"$#.##\")&\" is = to \"&TEXT(G31,\"$#.##\")","v":"If $178.67 is = to $25."},{"$f":"\"If \"&TEXT(G33,\"$#.##\")&\" is\n < than \"&TEXT(G31,\"$#.##\")","v":"If $178.67 is\n < than $25."},null,null,null,null,null,null,null,null,null,null,null,null,null,"OLD Formula",null,{"$f":"SUM('Summary-Acre'!C47-('Summary-Acre'!C27-'Summary-Acre'!C19)-'Summary-Acre'!C30-'Summary-Acre'!C37)","v":178.66597594325583}]
[]
[null,"Gross Machinery Cost Ratio",{"$f":"\"((Machinery Lease + Payments + Repairs)\n  / Gross Revenue) x 100\"","v":"((Machinery Lease + Payments + Repairs)\n  / Gross Revenue) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C19+'Summary-Total'!C31+'Summary-Total'!C18)/'Summary-Total'!C47))","v":4.4792833146696527E-2},{"$f":"\"< \"&X35*100&\"%\"","v":"< 15%"},{"$f":"X35*100&\" - \"&Y35*100&\"%\"","v":"15 - 18%"},{"$f":"\"> \"&Y35*100&\"%\"","v":"> 18%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.15,0.18]
[null,null,"(High number indicates high machinery payments or low revenue)"]
[null,"Net Machinery Cost Ratio",{"$f":"\"(Machinery Payments / Marginal Return\n Over Operating Costs) x 100\"","v":"(Machinery Payments / Marginal Return\n Over Operating Costs) x 100"},null,null,null,{"$f":"IF('Summary-Total'!C47=0,0,SUM(('Summary-Total'!C31)/'Summary-Total'!C50))","v":0},{"$f":"\"< \"&X37*100&\"%\"","v":"< 30%"},{"$f":"X37*100&\" - \"&Y37*100&\"%\"","v":"30 - 40%"},{"$f":"\"> \"&Y37*100&\"%\"","v":"> 40%"},null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.4]
[null,null,"(High number indicates high machinery payments or low marginal return)"]
[]
["Profitability Analysis"]
[null,null,"Average",{"$f":"IF(Crop1!$C$3=\"(select crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(select crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(select crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(select crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(select crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(select crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(select crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(select crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('9'!$C$3=\"(select crop)\",\"\",'9'!$C$3)","v":""},{"$f":"IF('10'!$C$3=\"(select crop)\",\"\",'10'!$C$3)","v":""},{"$f":"IF('11'!$C$3=\"(select crop)\",\"\",'11'!$C$3)","v":""},{"$f":"IF('12'!$C$3=\"(select crop)\",\"\",'12'!$C$3)","v":""},{"$f":"IF('13'!$C$3=\"(select crop)\",\"\",'13'!$C$3)","v":""},{"$f":"IF('14'!$C$3=\"(select crop)\",\"\",'14'!$C$3)","v":""},{"$f":"IF('15'!$C$3=\"(select crop)\",\"\",'15'!$C$3)","v":""},{"$f":"IF('16'!$C$3=\"(select crop)\",\"\",'16'!$C$3)","v":""}]
[null,null,null,{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('9'!$F$8=\"(enter name here)\",\"\",'9'!$F$8)","v":""},{"$f":"IF('10'!$F$8=\"(enter name here)\",\"\",'10'!$F$8)","v":""},{"$f":"IF('11'!$F$8=\"(enter name here)\",\"\",'11'!$F$8)","v":""},{"$f":"IF('12'!$F$8=\"(enter name here)\",\"\",'12'!$F$8)","v":""},{"$f":"IF('13'!$F$8=\"(enter name here)\",\"\",'13'!$F$8)","v":""},{"$f":"IF('14'!$F$8=\"(enter name here)\",\"\",'14'!$F$8)","v":""},{"$f":"IF('15'!$F$8=\"(enter name here)\",\"\",'15'!$F$8)","v":""},{"$f":"IF('16'!$F$8=\"(enter name here)\",\"\",'16'!$F$8)","v":""}]
["Profitability Ranking",null,null,{"$f":"'Summary-Acre'!D8","v":2},{"$f":"'Summary-Acre'!E8","v":1},{"$f":"'Summary-Acre'!F8","v":""},{"$f":"'Summary-Acre'!G8","v":""},{"$f":"'Summary-Acre'!H8","v":""},{"$f":"'Summary-Acre'!I8","v":""},{"$f":"'Summary-Acre'!J8","v":""},{"$f":"'Summary-Acre'!K8","v":""},{"$f":"'Summary-Acre'!L8","v":""},{"$f":"'Summary-Acre'!M8","v":""},{"$f":"'Summary-Acre'!N8","v":""},{"$f":"'Summary-Acre'!O8","v":""},{"$f":"'Summary-Acre'!P8","v":""},{"$f":"'Summary-Acre'!Q8","v":""},{"$f":"'Summary-Acre'!R8","v":""},{"$f":"'Summary-Acre'!S8","v":""}]
[]
["Production Costs"]
[null,"A.  Operating Costs",{"$f":"'Summary-Acre'!C27","v":354.45902405674417},{"$f":"'Summary-Acre'!D27","v":395.35776124125846},{"$f":"'Summary-Acre'!E27","v":313.56028687222988},{"$f":"'Summary-Acre'!F27","v":0},{"$f":"'Summary-Acre'!G27","v":0},{"$f":"'Summary-Acre'!H27","v":0},{"$f":"'Summary-Acre'!I27","v":0},{"$f":"'Summary-Acre'!J27","v":0},{"$f":"'Summary-Acre'!K27","v":0},{"$f":"'Summary-Acre'!L27","v":0},{"$f":"'Summary-Acre'!M27","v":0},{"$f":"'Summary-Acre'!N27","v":0},{"$f":"'Summary-Acre'!O27","v":0},{"$f":"'Summary-Acre'!P27","v":0},{"$f":"'Summary-Acre'!Q27","v":0},{"$f":"'Summary-Acre'!R27","v":0},{"$f":"'Summary-Acre'!S27","v":0}]
[null,"B.   Fixed Costs",{"$f":"'Summary-Acre'!C33","v":0},{"$f":"'Summary-Acre'!D33","v":0},{"$f":"'Summary-Acre'!E33","v":0},{"$f":"'Summary-Acre'!F33","v":0},{"$f":"'Summary-Acre'!G33","v":0},{"$f":"'Summary-Acre'!H33","v":0},{"$f":"'Summary-Acre'!I33","v":0},{"$f":"'Summary-Acre'!J33","v":0},{"$f":"'Summary-Acre'!K33","v":0},{"$f":"'Summary-Acre'!L33","v":0},{"$f":"'Summary-Acre'!M33","v":0},{"$f":"'Summary-Acre'!N33","v":0},{"$f":"'Summary-Acre'!O33","v":0},{"$f":"'Summary-Acre'!P33","v":0},{"$f":"'Summary-Acre'!Q33","v":0},{"$f":"'Summary-Acre'!R33","v":0},{"$f":"'Summary-Acre'!S33","v":0}]
[null,"C. Ownership Costs",{"$f":"'Summary-Acre'!C37","v":25},{"$f":"'Summary-Acre'!D37","v":25},{"$f":"'Summary-Acre'!E37","v":25},{"$f":"'Summary-Acre'!F37","v":0},{"$f":"'Summary-Acre'!G37","v":0},{"$f":"'Summary-Acre'!H37","v":0},{"$f":"'Summary-Acre'!I37","v":0},{"$f":"'Summary-Acre'!J37","v":0},{"$f":"'Summary-Acre'!K37","v":0},{"$f":"'Summary-Acre'!L37","v":0},{"$f":"'Summary-Acre'!M37","v":0},{"$f":"'Summary-Acre'!N37","v":0},{"$f":"'Summary-Acre'!O37","v":0},{"$f":"'Summary-Acre'!P37","v":0},{"$f":"'Summary-Acre'!Q37","v":0},{"$f":"'Summary-Acre'!R37","v":0},{"$f":"'Summary-Acre'!S37","v":0}]
[null,"Total Costs",{"$f":"'Summary-Acre'!C39","v":379.45902405674417},{"$f":"'Summary-Acre'!D39","v":420.35776124125846},{"$f":"'Summary-Acre'!E39","v":338.56028687222988},{"$f":"'Summary-Acre'!F39","v":0},{"$f":"'Summary-Acre'!G39","v":0},{"$f":"'Summary-Acre'!H39","v":0},{"$f":"'Summary-Acre'!I39","v":0},{"$f":"'Summary-Acre'!J39","v":0},{"$f":"'Summary-Acre'!K39","v":0},{"$f":"'Summary-Acre'!L39","v":0},{"$f":"'Summary-Acre'!M39","v":0},{"$f":"'Summary-Acre'!N39","v":0},{"$f":"'Summary-Acre'!O39","v":0},{"$f":"'Summary-Acre'!P39","v":0},{"$f":"'Summary-Acre'!Q39","v":0},{"$f":"'Summary-Acre'!R39","v":0},{"$f":"'Summary-Acre'!S39","v":0}]
[]
["Operating Expense Ratio",null,{"$f":"'Summary-Acre'!C54","v":0.63508895687658529},{"$f":"'Summary-Acre'!D54","v":0.66307381340252991},{"$f":"'Summary-Acre'!E54","v":0.6030005516773651},{"$f":"'Summary-Acre'!F54","v":""},{"$f":"'Summary-Acre'!G54","v":""},{"$f":"'Summary-Acre'!H54","v":""},{"$f":"'Summary-Acre'!I54","v":""},{"$f":"'Summary-Acre'!J54","v":""},{"$f":"'Summary-Acre'!K54","v":""},{"$f":"'Summary-Acre'!L54","v":""},{"$f":"'Summary-Acre'!M54","v":""},{"$f":"'Summary-Acre'!N54","v":""},{"$f":"'Summary-Acre'!O54","v":""},{"$f":"'Summary-Acre'!P54","v":""},{"$f":"'Summary-Acre'!Q54","v":""},{"$f":"'Summary-Acre'!R54","v":""},{"$f":"'Summary-Acre'!S54","v":""}]
[]
["Estimated Gross Revenue",null,{"$f":"'Summary-Acre'!C47","v":558.125},{"$f":"'Summary-Acre'!D47","v":596.25},{"$f":"'Summary-Acre'!E47","v":520},{"$f":"'Summary-Acre'!F47","v":""},{"$f":"'Summary-Acre'!G47","v":""},{"$f":"'Summary-Acre'!H47","v":""},{"$f":"'Summary-Acre'!I47","v":""},{"$f":"'Summary-Acre'!J47","v":""},{"$f":"'Summary-Acre'!K47","v":""},{"$f":"'Summary-Acre'!L47","v":""},{"$f":"'Summary-Acre'!M47","v":""},{"$f":"'Summary-Acre'!N47","v":""},{"$f":"'Summary-Acre'!O47","v":""},{"$f":"'Summary-Acre'!P47","v":""},{"$f":"'Summary-Acre'!Q47","v":""},{"$f":"'Summary-Acre'!R47","v":""},{"$f":"'Summary-Acre'!S47","v":""}]
[]
["Marginal Returns (per acre)"]
[null,"Over Operating Costs",null,{"$f":"'Summary-Acre'!D50","v":200.89223875874154},{"$f":"'Summary-Acre'!E50","v":206.43971312777012},{"$f":"'Summary-Acre'!F50","v":""},{"$f":"'Summary-Acre'!G50","v":""},{"$f":"'Summary-Acre'!H50","v":""},{"$f":"'Summary-Acre'!I50","v":""},{"$f":"'Summary-Acre'!J50","v":""},{"$f":"'Summary-Acre'!K50","v":""},{"$f":"'Summary-Acre'!L50","v":""},{"$f":"'Summary-Acre'!M50","v":""},{"$f":"'Summary-Acre'!N50","v":""},{"$f":"'Summary-Acre'!O50","v":""},{"$f":"'Summary-Acre'!P50","v":""},{"$f":"'Summary-Acre'!Q50","v":""},{"$f":"'Summary-Acre'!R50","v":""},{"$f":"'Summary-Acre'!S50","v":""}]
[null,"Over Operating & Fixed Costs",null,{"$f":"'Summary-Acre'!D51","v":200.89223875874154},{"$f":"'Summary-Acre'!E51","v":206.43971312777012},{"$f":"'Summary-Acre'!F51","v":""},{"$f":"'Summary-Acre'!G51","v":""},{"$f":"'Summary-Acre'!H51","v":""},{"$f":"'Summary-Acre'!I51","v":""},{"$f":"'Summary-Acre'!J51","v":""},{"$f":"'Summary-Acre'!K51","v":""},{"$f":"'Summary-Acre'!L51","v":""},{"$f":"'Summary-Acre'!M51","v":""},{"$f":"'Summary-Acre'!N51","v":""},{"$f":"'Summary-Acre'!O51","v":""},{"$f":"'Summary-Acre'!P51","v":""},{"$f":"'Summary-Acre'!Q51","v":""},{"$f":"'Summary-Acre'!R51","v":""},{"$f":"'Summary-Acre'!S51","v":""}]
[null,"Over Total Costs (Net Profit)",null,{"$f":"'Summary-Acre'!D52","v":175.89223875874154},{"$f":"'Summary-Acre'!E52","v":181.43971312777012},{"$f":"'Summary-Acre'!F52","v":""},{"$f":"'Summary-Acre'!G52","v":""},{"$f":"'Summary-Acre'!H52","v":""},{"$f":"'Summary-Acre'!I52","v":""},{"$f":"'Summary-Acre'!J52","v":""},{"$f":"'Summary-Acre'!K52","v":""},{"$f":"'Summary-Acre'!L52","v":""},{"$f":"'Summary-Acre'!M52","v":""},{"$f":"'Summary-Acre'!N52","v":""},{"$f":"'Summary-Acre'!O52","v":""},{"$f":"'Summary-Acre'!P52","v":""},{"$f":"'Summary-Acre'!Q52","v":""},{"$f":"'Summary-Acre'!R52","v":""},{"$f":"'Summary-Acre'!S52","v":""}]
[]
["Marginal Returns (per bu or lb)"]
[null,"Over Operating Costs",null,{"$f":"Crop1!$G126","v":4.464271972416479},{"$f":"'2'!$G126","v":3.1759955865810787},{"$f":"'3'!$G126","v":""},{"$f":"'4'!$G126","v":""},{"$f":"'5'!$G126","v":""},{"$f":"'6'!$G126","v":""},{"$f":"'7'!$G126","v":""},{"$f":"'8'!$G126","v":""},{"$f":"'9'!$G126","v":""},{"$f":"'10'!$G126","v":""},{"$f":"'11'!$G126","v":""},{"$f":"'12'!$G126","v":""},{"$f":"'13'!$G126","v":""},{"$f":"'14'!$G126","v":""},{"$f":"'15'!$G126","v":""},{"$f":"'16'!$G126","v":""}]
[null,"Over Operating & Fixed Costs",null,{"$f":"Crop1!$G127","v":4.464271972416479},{"$f":"'2'!$G127","v":3.1759955865810787},{"$f":"'3'!$G127","v":""},{"$f":"'4'!$G127","v":""},{"$f":"'5'!$G127","v":""},{"$f":"'6'!$G127","v":""},{"$f":"'7'!$G127","v":""},{"$f":"'8'!$G127","v":""},{"$f":"'9'!$G127","v":""},{"$f":"'10'!$G127","v":""},{"$f":"'11'!$G127","v":""},{"$f":"'12'!$G127","v":""},{"$f":"'13'!$G127","v":""},{"$f":"'14'!$G127","v":""},{"$f":"'15'!$G127","v":""},{"$f":"'16'!$G127","v":""}]
[null,"Over Total Costs (Net Profit)",null,{"$f":"Crop1!$G128","v":3.9087164168609232},{"$f":"'2'!$G128","v":2.7913802019656941},{"$f":"'3'!$G128","v":""},{"$f":"'4'!$G128","v":""},{"$f":"'5'!$G128","v":""},{"$f":"'6'!$G128","v":""},{"$f":"'7'!$G128","v":""},{"$f":"'8'!$G128","v":""},{"$f":"'9'!$G128","v":""},{"$f":"'10'!$G128","v":""},{"$f":"'11'!$G128","v":""},{"$f":"'12'!$G128","v":""},{"$f":"'13'!$G128","v":""},{"$f":"'14'!$G128","v":""},{"$f":"'15'!$G128","v":""},{"$f":"'16'!$G128","v":""}]
[]
["Breakeven Analysis"]
["Breakeven Yield (Bu or lb.)"]
[null,"Operating Costs",null,{"$f":"'Summary-Acre'!D58","v":29.838321603113847},{"$f":"'Summary-Acre'!E58","v":39.195035859028735},{"$f":"'Summary-Acre'!F58","v":""},{"$f":"'Summary-Acre'!G58","v":""},{"$f":"'Summary-Acre'!H58","v":""},{"$f":"'Summary-Acre'!I58","v":""},{"$f":"'Summary-Acre'!J58","v":""},{"$f":"'Summary-Acre'!K58","v":""},{"$f":"'Summary-Acre'!L58","v":""},{"$f":"'Summary-Acre'!M58","v":""},{"$f":"'Summary-Acre'!N58","v":""},{"$f":"'Summary-Acre'!O58","v":""},{"$f":"'Summary-Acre'!P58","v":""},{"$f":"'Summary-Acre'!Q58","v":""},{"$f":"'Summary-Acre'!R58","v":""},{"$f":"'Summary-Acre'!S58","v":""}]
[null,"Operating & Fixed Costs",null,{"$f":"'Summary-Acre'!D59","v":29.838321603113847},{"$f":"'Summary-Acre'!E59","v":39.195035859028735},{"$f":"'Summary-Acre'!F59","v":""},{"$f":"'Summary-Acre'!G59","v":""},{"$f":"'Summary-Acre'!H59","v":""},{"$f":"'Summary-Acre'!I59","v":""},{"$f":"'Summary-Acre'!J59","v":""},{"$f":"'Summary-Acre'!K59","v":""},{"$f":"'Summary-Acre'!L59","v":""},{"$f":"'Summary-Acre'!M59","v":""},{"$f":"'Summary-Acre'!N59","v":""},{"$f":"'Summary-Acre'!O59","v":""},{"$f":"'Summary-Acre'!P59","v":""},{"$f":"'Summary-Acre'!Q59","v":""},{"$f":"'Summary-Acre'!R59","v":""},{"$f":"'Summary-Acre'!S59","v":""}]
[null,"Total Costs",null,{"$f":"'Summary-Acre'!D60","v":31.725114055944033},{"$f":"'Summary-Acre'!E60","v":42.320035859028735},{"$f":"'Summary-Acre'!F60","v":""},{"$f":"'Summary-Acre'!G60","v":""},{"$f":"'Summary-Acre'!H60","v":""},{"$f":"'Summary-Acre'!I60","v":""},{"$f":"'Summary-Acre'!J60","v":""},{"$f":"'Summary-Acre'!K60","v":""},{"$f":"'Summary-Acre'!L60","v":""},{"$f":"'Summary-Acre'!M60","v":""},{"$f":"'Summary-Acre'!N60","v":""},{"$f":"'Summary-Acre'!O60","v":""},{"$f":"'Summary-Acre'!P60","v":""},{"$f":"'Summary-Acre'!Q60","v":""},{"$f":"'Summary-Acre'!R60","v":""},{"$f":"'Summary-Acre'!S60","v":""}]
[]
["Breakeven Price Per Unit (Bu or lb.)",null,null,null,null,null,{"$f":"'Summary-Acre'!G63","v":""},{"$f":"'Summary-Acre'!H63","v":""},{"$f":"'Summary-Acre'!I63","v":""},{"$f":"'Summary-Acre'!J63","v":""},{"$f":"'Summary-Acre'!K63","v":""},{"$f":"'Summary-Acre'!L63","v":""},{"$f":"'Summary-Acre'!M63","v":""},{"$f":"'Summary-Acre'!N63","v":""},{"$f":"'Summary-Acre'!O63","v":""},{"$f":"'Summary-Acre'!P63","v":""},{"$f":"'Summary-Acre'!Q63","v":""},{"$f":"'Summary-Acre'!R63","v":""},{"$f":"'Summary-Acre'!S63","v":""}]
[null,"Operating Costs",null,{"$f":"'Summary-Acre'!D63","v":8.7857280275835219},{"$f":"'Summary-Acre'!E63","v":4.8240044134189208},{"$f":"'Summary-Acre'!F63","v":""},{"$f":"'Summary-Acre'!G64","v":""},{"$f":"'Summary-Acre'!H64","v":""},{"$f":"'Summary-Acre'!I64","v":""},{"$f":"'Summary-Acre'!J64","v":""},{"$f":"'Summary-Acre'!K64","v":""},{"$f":"'Summary-Acre'!L64","v":""},{"$f":"'Summary-Acre'!M64","v":""},{"$f":"'Summary-Acre'!N64","v":""},{"$f":"'Summary-Acre'!O64","v":""},{"$f":"'Summary-Acre'!P64","v":""},{"$f":"'Summary-Acre'!Q64","v":""},{"$f":"'Summary-Acre'!R64","v":""},{"$f":"'Summary-Acre'!S64","v":""}]
[null,"Operating & Fixed Costs",null,{"$f":"'Summary-Acre'!D64","v":8.7857280275835219},{"$f":"'Summary-Acre'!E64","v":4.8240044134189208},{"$f":"'Summary-Acre'!F64","v":""},{"$f":"'Summary-Acre'!G65","v":""},{"$f":"'Summary-Acre'!H65","v":""},{"$f":"'Summary-Acre'!I65","v":""},{"$f":"'Summary-Acre'!J65","v":""},{"$f":"'Summary-Acre'!K65","v":""},{"$f":"'Summary-Acre'!L65","v":""},{"$f":"'Summary-Acre'!M65","v":""},{"$f":"'Summary-Acre'!N65","v":""},{"$f":"'Summary-Acre'!O65","v":""},{"$f":"'Summary-Acre'!P65","v":""},{"$f":"'Summary-Acre'!Q65","v":""},{"$f":"'Summary-Acre'!R65","v":""},{"$f":"'Summary-Acre'!S65","v":""}]
[null,"Total Costs",null,{"$f":"'Summary-Acre'!D65","v":9.3412835831390773},{"$f":"'Summary-Acre'!E65","v":5.2086197980343059},{"$f":"'Summary-Acre'!F65","v":""}]
[]
["Insured Risk Analysis"]
["AgriInsurance Insured Value",null,{"$f":"IF(C51=0,\"\",'Summary-Total'!C56/'Summary-Total'!C8)","v":529.40000000000009},{"$f":"IF(D41=\"\",\"\",'Summary-Total'!F56/'Summary-Total'!F8)","v":591.84},{"$f":"IF(E41=\"\",\"\",'Summary-Total'!G56/'Summary-Total'!G8)","v":466.96000000000004},{"$f":"IF(F41=\"\",\"\",'Summary-Total'!H56/'Summary-Total'!H8)","v":""},{"$f":"IF(G41=\"\",\"\",'Summary-Total'!I56/'Summary-Total'!I8)","v":""},{"$f":"IF(H41=\"\",\"\",'Summary-Total'!J56/'Summary-Total'!J8)","v":""},{"$f":"IF(I41=\"\",\"\",'Summary-Total'!K56/'Summary-Total'!K8)","v":""},{"$f":"IF(J41=\"\",\"\",'Summary-Total'!L56/'Summary-Total'!L8)","v":""},{"$f":"IF(K41=\"\",\"\",'Summary-Total'!M56/'Summary-Total'!M8)","v":""},{"$f":"IF(L41=\"\",\"\",'Summary-Total'!N56/'Summary-Total'!N8)","v":""},{"$f":"IF(M41=\"\",\"\",'Summary-Total'!O56/'Summary-Total'!O8)","v":""},{"$f":"IF(N41=\"\",\"\",'Summary-Total'!P56/'Summary-Total'!P8)","v":""},{"$f":"IF(O41=\"\",\"\",'Summary-Total'!Q56/'Summary-Total'!Q8)","v":""},{"$f":"IF(P41=\"\",\"\",'Summary-Total'!R56/'Summary-Total'!R8)","v":""},{"$f":"IF(Q41=\"\",\"\",'Summary-Total'!S56/'Summary-Total'!S8)","v":""},{"$f":"IF(R41=\"\",\"\",'Summary-Total'!T56/'Summary-Total'!T8)","v":""},{"$f":"IF(S41=\"\",\"\",'Summary-Total'!U56/'Summary-Total'!U8)","v":""}]
[]
["AgriInsurance Coverage "]
[null,"Operating Costs",{"$f":"IF(C77=\"\",\"\",SUM(C77/C46))","v":1.4935435806967923},1.4969732683174584,1.489219201378897,"","","","","","",{"$f":"IF(L77=\"\",\"\",SUM(L77/L46))","v":""},"","","","","","",""]
[null,"Operating & Fixed Costs",{"$f":"IF(C77=\"\",\"\",SUM(C77/(C47+C46)))","v":1.4935435806967923},1.4969732683174584,1.489219201378897,"","","","","","",{"$f":"IF(L77=\"\",\"\",SUM(L77/(L47+L46)))","v":""},"","","","","","",""]
[null,"Total Costs",{"$f":"IF(C77=\"\",\"\",SUM(C77/C49))","v":1.3951440509709259},1.4079435532542046,1.3792521394460753,"","","","","","",{"$f":"IF(L77=\"\",\"\",SUM(L77/L49))","v":""},"","","","","","",""]
[]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]

{"sheet":"What If","index":28,"n_rows":178,"n_cols":22,"rows_kept":178,"cut":false,"hidden":false,"merged":[[42,8,43,8],[46,8,47,8],[44,7,45,7],[48,1,49,1],[46,7,47,7],[47,2,47,3],[48,2,48,3],[49,2,49,3],[46,6,47,6],[44,8,45,8],[40,1,41,1],[41,2,41,3],[42,2,42,3],[45,2,45,3],[46,2,46,3],[51,6,52,6],[40,7,41,7],[42,7,43,7],[44,6,45,6],[48,7,49,7],[48,6,49,6],[44,1,45,1],[46,1,47,1],[50,2,50,3],[2,0,2,10],[20,2,20,3],[20,5,20,6],[20,8,20,9],[40,2,40,3],[42,6,43,6],[55,2,55,3],[56,2,56,3],[44,2,44,3],[51,7,52,7],[40,6,41,6],[53,7,54,7],[55,6,56,6],[40,8,41,8],[43,2,43,3],[53,2,53,3],[54,2,54,3],[36,0,36,10],[51,2,51,3],[51,8,52,8],[38,2,38,3],[39,2,39,3],[42,1,43,1],[48,8,49,8],[53,1,54,1],[51,4,52,4],[66,2,66,3],[59,7,60,7],[61,2,61,3],[62,2,62,3],[63,2,63,3],[64,6,65,6],[59,2,59,3],[66,7,67,7],[58,2,58,3],[55,1,56,1],[64,2,64,3],[67,2,67,3],[57,1,58,1],[51,5,52,5],[51,1,52,1],[52,2,52,3],[55,8,56,8],[53,6,54,6],[57,8,58,8],[68,6,69,6],[71,2,71,3],[68,7,69,7],[68,8,69,8],[64,8,65,8],[61,6,62,6],[55,7,56,7],[57,6,58,6],[57,7,58,7],[57,2,57,3],[53,8,54,8],[66,6,67,6],[73,0,74,10],[64,1,65,1],[59,6,60,6],[70,2,70,3],[68,1,69,1],[70,7,71,7],[70,6,71,6],[70,1,71,1],[70,8,71,8],[69,2,69,3],[68,2,68,3],[60,2,60,3],[61,7,62,7],[59,8,60,8],[61,8,62,8],[66,1,67,1],[59,1,60,1],[64,7,65,7],[65,2,65,3],[61,1,62,1],[66,8,67,8]]}
[]
[]
["What If? Analyzer"]
[]
[null,null,null,"What If?",null,null,null,null,"Printed:",{"$f":"TODAY()","v":"2025-01-02"}]
[null,null,null,"Crop Price (Change %, +/-)",-0.1,null,null,null,null,null,null,null,0]
[null,null,null,"Crop Yield (Change %, +/-)",-0.05,null,null,null,null,null,null,null,0]
[null,null,null,"Fuel Cost (Change %, +/-)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Fertilizer Cost (Change %, +/-)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Added Machinery Lease Annual Payment ($)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Added Machinery Purchase Annual Payment ($)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Acreage Change - Land Purchase (Additional Annual Payment)",0,null,0,"Acres Purchased",null,null,null,null,0,null,null,0]
[null,null,null,"Acreage Change - Land Sale (Reduced Annual Payment)",0,null,0,"Acres Sold",null,null,null,null,0,null,null,0]
[null,null,null,"Acreage Change - Land Rental Payment Per Acre ",0,null,0,"Acres (+/-)",null,null,null,null,0,null,null,0]
[null,null,null,"Land Rental Rate (Change $/acre, +/-)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Hired Labour Cost (Change +/- $)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Owner Withdrawl (Change +/- $)",0,null,null,null,null,null,null,null,0]
[null,null,null,"Canadian Dollar Exchange Rate - USD (Change $, +/-)",0.05,{"$f":"\"(\"&E18*100&\" cent change from current value, affects fertilizer cost and grain market values)\"","v":"(5 cent change from current value, affects fertilizer cost and grain market values)"},null,null,null,null,null,null,0]
[]
[]
[null,null,{"$f":"\"MY FARM - \"&D82&\" Acres\"","v":"MY FARM - 2 Acres"},null,null,{"$f":"\"What If? - \"&D134&\" Acres\"","v":"What If? - 2 Acres"},null,null,"Impact of What If? Changes"]
["Estimated Farmgate",null,"Total","Avg. Per Acre",null,"Total","Avg. Per Acre",null,"Total","Avg. Per Acre"]
[null,"Gross Revenue",{"$f":"ROUND(D119,0)","v":1116},{"$f":"ROUND(E119,2)","v":558.13},null,{"$f":"ROUND(D171,0)","v":907},{"$f":"ROUND(E171,2)","v":453.34},null,{"$f":"SUM(F23-C23)","v":-209},{"$f":"SUM(G23-D23)","v":-104.79000000000002}]
[]
["Production Costs"]
[null,"A.  Operating Costs",{"$f":"ROUND(D101,0)","v":709},{"$f":"ROUND(E101,2)","v":354.46},null,{"$f":"ROUND(D153,0)","v":685},{"$f":"ROUND(E153,2)","v":342.47},null,{"$f":"SUM(F26-C26)","v":-24},-11.989999999999952]
[null,"B.   Fixed Costs",{"$f":"ROUND(D106,0)","v":0},{"$f":"ROUND(E106,2)","v":0},null,{"$f":"ROUND(D158,0)","v":0},{"$f":"ROUND(E158,2)","v":0},null,0,0]
[null,"C. Ownership Costs",{"$f":"ROUND(D110,0)","v":50},{"$f":"ROUND(E110,2)","v":25},null,{"$f":"ROUND(D162,0)","v":50},{"$f":"ROUND(E162,2)","v":25},null,0,0]
[null,"Total Costs",{"$f":"ROUND(D112,0)","v":759},{"$f":"ROUND(E112,2)","v":379.46},null,{"$f":"ROUND(D164,0)","v":735},{"$f":"ROUND(E164,2)","v":367.47},null,-24,-11.989999999999952]
[]
["Marginal Returns "]
[null,"Over Operating Costs",{"$f":"ROUND(D122,0)","v":407},{"$f":"ROUND(E122,2)","v":203.67},null,{"$f":"ROUND(D174,0)","v":222},{"$f":"ROUND(E174,2)","v":110.87},null,{"$f":"SUM(F32-C32)","v":-185},-92.799999999999983]
[null,"Over Operating & Fixed Costs",{"$f":"ROUND(D123,0)","v":407},{"$f":"ROUND(E123,2)","v":203.67},null,{"$f":"ROUND(D175,0)","v":222},{"$f":"ROUND(E175,2)","v":110.87},null,-185,-92.799999999999983]
[null,"Over Total Costs (Net Profit)",{"$f":"ROUND(D124,0)","v":357},{"$f":"ROUND(E124,2)","v":178.67},null,{"$f":"ROUND(D176,0)","v":172},{"$f":"ROUND(E176,2)","v":85.87},null,-185,-92.799999999999983]
[]
[]
["What If? - Financial Analysis"]
[]
[null,null,null,null,"MY FARM","What If?","Strong","Satisfactory","Weak"]
[null,"Profitability Ratios","Calculation"]
[null,"Operating Expense Ratio",{"$f":"\"(Operating Cost / Gross Revenue) x 100\"","v":"(Operating Cost / Gross Revenue) x 100"},null,{"$f":"Analysis!G7","v":0.63508895687658529},{"$f":"IF('Summary-Total'!C27=0,0,SUM(D153/D171))","v":0.7554382232995237},{"$f":"\"< \"&M41*100&\"%\"","v":"< 65%"},{"$f":"M41*100&\" - \"&N41*100&\"%\"","v":"65 - 80%"},{"$f":"\"> \"&N41*100&\"%\"","v":"> 80%"},null,null,null,{"$f":"Analysis!X7","v":0.65},{"$f":"Analysis!Y7","v":0.8}]
[null,null,"(Lower % indicates lower expenses or higher revenue and less risk)"]
[null,"Net Farm Income Ratio",{"$f":"\"(Net Profit  / Gross Revenue) x 100\"","v":"(Net Profit  / Gross Revenue) x 100"},null,{"$f":"Analysis!G9","v":0.32011820997671819},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D176)/D171))","v":0.18941516771716263},{"$f":"\"> \"&N43*100&\"%\"","v":"> 10%"},{"$f":"M43*100&\" - \"&N43*100&\"%\"","v":"0 - 10%"},{"$f":"\"< \"&M43*100&\"%\"","v":"< 0%"},null,null,null,{"$f":"Analysis!X9","v":0},{"$f":"Analysis!Y9","v":0.1}]
[null,null,"(Negative % indicates low revenue or high expenses)"]
[null,"Operating Profit Margin Ratio",{"$f":"\"(Margin Over Operating / Gross Revenue) x 100\"","v":"(Margin Over Operating / Gross Revenue) x 100"},null,{"$f":"Analysis!G11","v":0.36491104312341471},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D174)/D171))","v":0.2445617767004763},{"$f":"\"> \"&N45*100&\"%\"","v":"> 25%"},{"$f":"M45*100&\" - \"&N45*100&\"%\"","v":"15 - 25%"},{"$f":"\"< \"&M45*100&\"%\"","v":"< 15%"},null,null,null,{"$f":"Analysis!X11","v":0.15},{"$f":"Analysis!Y11","v":0.25}]
[null,null,"(Negative % indicates low revenue or high expenses)"]
[null,"Gross Owner Withdrawl Ratio",{"$f":"\"(Owner Withdrawl  / Gross Revenue) x 100\"","v":"(Owner Withdrawl  / Gross Revenue) x 100"},null,{"$f":"Analysis!G13","v":4.4792833146696527E-2},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D162)/D171))","v":5.5146608983313673E-2},{"$f":"\"< \"&M47*100&\"%\"","v":"< 6%"},{"$f":"M47*100&\" - \"&N47*100&\"%\"","v":"6 - 8%"},{"$f":"\"> \"&N47*100&\"%\"","v":"> 8%"},null,null,null,{"$f":"Analysis!X13","v":0.06},{"$f":"Analysis!Y13","v":0.08}]
[null,null,"(High number indicates excessive owner withdrawls)"]
[null,"Net Owner Withdrawl Ratio",{"$f":"\"(Owner Withdrawl  / Marginal Return Over Operating Costs)\n x 100\"","v":"(Owner Withdrawl  / Marginal Return Over Operating Costs)\n x 100"},null,{"$f":"Analysis!G15","v":0.12275000713406027},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D162)/D174))","v":0.22549152908246053},{"$f":"\"< \"&M49*100&\"%\"","v":"< 20%"},{"$f":"M49*100&\" - \"&N49*100&\"%\"","v":"20 - 25%"},{"$f":"\"> \"&N49*100&\"%\"","v":"> 25%"},null,null,null,{"$f":"Analysis!X15","v":0.2},{"$f":"Analysis!Y15","v":0.25}]
[null,null,"(High number indicates excessive owner withdrawls or low marginal return)"]
[null,"Land Analysis"]
[null,"Average Land Payments\n Per Acre",{"$f":"\"((Land Rental + Land Payments)  / Total Acres Farmed)\"","v":"((Land Rental + Land Payments)  / Total Acres Farmed)"},null,{"$f":"Analysis!G18","v":0},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D146+D156)/D134))","v":0},"< local land rental rates"," = local land rental rates","> local land rental rates",null,null,null,{"$f":"Analysis!X18","v":0},{"$f":"Analysis!Y18","v":0}]
[null,null,"(Put in comments and notes on what the heck this means etc.)"]
[null,"Maximum Breakeven Land Payment Per Acre\n (Land Rental + Land Payment)",{"$f":"\"(Gross Revenue - (Total Operating Cost - Land Rental\n - Land Tax) - Machinery Payment - Owner Withdrawl)\"","v":"(Gross Revenue - (Total Operating Cost - Land Rental\n - Land Tax) - Machinery Payment - Owner Withdrawl)"},null,{"$f":"Analysis!G20","v":178.66597594325583},{"$f":"IF(D171=0,0,SUM(D171-(D153-D146-D150)-D157-D162)/D134)","v":85.868909806619342},{"$f":"\"If B/E Land Cost is \n> than \"&TEXT(E52,\"$#.##\")","v":"If B/E Land Cost is \n> than $."},{"$f":"\"If B/E Land Cost is = to \"&TEXT(E52,\"$#.##\")","v":"If B/E Land Cost is = to $."},{"$f":"\"If B/E Land Cost is\n < than \"&TEXT(E52,\"$#.##\")","v":"If B/E Land Cost is\n < than $."}]
[]
[null,"Rented Land Payment Ratio",{"$f":"\"(Avg. Land Rental Per Acre  / Avg. Gross Revenue\n Per Acre) x 100\"","v":"(Avg. Land Rental Per Acre  / Avg. Gross Revenue\n Per Acre) x 100"},null,{"$f":"Analysis!G22","v":0},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D146/('Land & Equip'!H22+'What If'!G14))/E171))","v":{"$error":"#DIV/0!"}},{"$f":"\"< \"&M56*100&\"%\"","v":"< 18%"},{"$f":"M56*100&\" - \"&N56*100&\"%\"","v":"18 - 22%"},{"$f":"\"> \"&N56*100&\"%\"","v":"> 22%"},null,null,null,{"$f":"Analysis!X22","v":0.18},{"$f":"Analysis!Y22","v":0.22}]
[null,null,"(High number indicates high rental payment or low revenue)"]
[null,"Gross Land Payment Ratio",{"$f":"\"((Land Rental + Land Payments)  / Gross Revenue) x 100\"","v":"((Land Rental + Land Payments)  / Gross Revenue) x 100"},null,{"$f":"Analysis!G24","v":0},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D146+D156)/D171))","v":0},{"$f":"\"< \"&M58*100&\"%\"","v":"< 18%"},{"$f":"M58*100&\" - \"&N58*100&\"%\"","v":"18 - 22%"},{"$f":"\"> \"&N58*100&\"%\"","v":"> 22%"},null,null,null,{"$f":"Analysis!X24","v":0.18},{"$f":"Analysis!Y24","v":0.22}]
[null,null,"(High number indicates high land payments or low revenue)"]
[null,"Net Land Payment Ratio",{"$f":"\"(Land Payments / Marginal Return Over Operating Costs)\n x 100\"","v":"(Land Payments / Marginal Return Over Operating Costs)\n x 100"},null,{"$f":"Analysis!G26","v":0},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D156)/D174))","v":0},{"$f":"\"< \"&M60*100&\"%\"","v":"< 30%"},{"$f":"M60*100&\" - \"&N60*100&\"%\"","v":"30 - 40%"},{"$f":"\"> \"&N60*100&\"%\"","v":"> 40%"},null,null,null,{"$f":"Analysis!X26","v":0.3},{"$f":"Analysis!Y26","v":0.4}]
[null,null,"(High number indicates high land payments or low marginal return)"]
[null,"Land Payment Ratio",{"$f":"\"(Avg. Land Payment Per Acre  / Avg. Land Rental Per acre)\"","v":"(Avg. Land Payment Per Acre  / Avg. Land Rental Per acre)"},null,{"$f":"Analysis!G28","v":0},{"$f":"IF('Land & Equip'!J23=0,0,IF('Summary-Total'!C47=0,0,SUM(('What If'!D156-F156)/('Land & Equip'!E5+'What If'!G12))/(D146/('Land & Equip'!H22+'What If'!G14))))","v":0},{"$f":"\"< \"&M62","v":"< 2"},{"$f":"M62&\" - \"&N62","v":"2 - 3"},{"$f":"\"> \"&N62","v":"> 3"},null,null,null,{"$f":"Analysis!X28","v":2},{"$f":"Analysis!Y28","v":3}]
[null,null,"(High number indicates potential cash flow concerns & more risk)"]
[null,"Machinery Analysis"]
[null,"Average Machinery\n Cost Per Acre","((Machinery Lease + Payments + Repairs)\n / Total Acres Farmed)",null,{"$f":"Analysis!G31","v":25},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D145+D157+D144)/D134))","v":25},{"$f":"\"< $\"&M65","v":"< $45"},{"$f":"\"$\"&M65&\" - $\"&N65","v":"$45 - $65"},{"$f":"\"> $\"&N65","v":"> $65"},null,null,null,{"$f":"Analysis!X31","v":45},{"$f":"Analysis!Y31","v":65}]
[]
[null,"Maximum Breakeven Machinery Cost Per Acre (Machinery Lease +  Payment + Repairs)",{"$f":"\"(Gross Revenue - (Total Operating Cost - Machinery Lease)\n - Land Payment - Owner Withdrawl)\"","v":"(Gross Revenue - (Total Operating Cost - Machinery Lease)\n - Land Payment - Owner Withdrawl)"},null,{"$f":"Analysis!G33","v":178.66597594325583},{"$f":"IF(D171=0,0,SUM(D171-(D153-D145)-D156-D162)/D134)","v":85.868909806619342},{"$f":"\"> $\"&N67","v":"> $45"},{"$f":"\"$\"&M67&\" - $\"&N67","v":"$65 - $45"},{"$f":"\"< $\"&M67","v":"< $65"},null,null,null,65,45]
[]
[null,"Gross Machinery Cost Ratio","((Machinery Lease + Payments + Repairs)\n  / Gross Revenue) x 100",null,{"$f":"Analysis!G35","v":4.4792833146696527E-2},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D145+D157+D144)/D171))","v":5.5146608983313673E-2},{"$f":"\"< \"&M69*100&\"%\"","v":"< 15%"},{"$f":"M69*100&\" - \"&N69*100&\"%\"","v":"15 - 18%"},{"$f":"\"> \"&N69*100&\"%\"","v":"> 18%"},null,null,null,{"$f":"Analysis!X35","v":0.15},{"$f":"Analysis!Y35","v":0.18}]
[null,null,"(High number indicates high machinery payments or low revenue)"]
[null,"Net Machinery Cost Ratio",{"$f":"\"(Machinery Payments / Marginal Return\n Over Operating Costs) x 100\"","v":"(Machinery Payments / Marginal Return\n Over Operating Costs) x 100"},null,{"$f":"Analysis!G37","v":0},{"$f":"IF('Summary-Total'!C47=0,0,SUM((D157)/D174))","v":0},{"$f":"\"< \"&M71*100&\"%\"","v":"< 30%"},{"$f":"M71*100&\" - \"&N71*100&\"%\"","v":"30 - 40%"},{"$f":"\"> \"&N71*100&\"%\"","v":"> 40%"},null,null,null,{"$f":"Analysis!X37","v":0.3},{"$f":"Analysis!Y37","v":0.4}]
[null,null,"(High number indicates high machinery payments or low marginal return)"]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]
[]
[]
[]
[]
["BASELINE NUMBERS",null,null,{"$f":"'Summary-Total'!C5","v":"TOTAL"},{"$f":"'Summary-Acre'!C5","v":"Average"},{"$f":"'Summary-Total'!E5","v":""},{"$f":"IF(Crop1!$C$3=\"(Select Crop)\",\"\",Crop1!$C$3)","v":"Canola"},{"$f":"IF('2'!$C$3=\"(Select Crop)\",\"\",'2'!$C$3)","v":"Wheat"},{"$f":"IF('3'!$C$3=\"(Select Crop)\",\"\",'3'!$C$3)","v":""},{"$f":"IF('4'!$C$3=\"(Select Crop)\",\"\",'4'!$C$3)","v":""},{"$f":"IF('5'!$C$3=\"(Select Crop)\",\"\",'5'!$C$3)","v":""},{"$f":"IF('6'!$C$3=\"(Select Crop)\",\"\",'6'!$C$3)","v":""},{"$f":"IF('7'!$C$3=\"(Select Crop)\",\"\",'7'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""},{"$f":"IF('8'!$C$3=\"(Select Crop)\",\"\",'8'!$C$3)","v":""}]
[null,null,null,null,"per acre",null,{"$f":"IF(Crop1!$F$8=\"(enter name here)\",\"\",Crop1!$F$8)","v":""},{"$f":"IF('2'!$F$8=\"(enter name here)\",\"\",'2'!$F$8)","v":""},{"$f":"IF('3'!$F$8=\"(enter name here)\",\"\",'3'!$F$8)","v":""},{"$f":"IF('4'!$F$8=\"(enter name here)\",\"\",'4'!$F$8)","v":""},{"$f":"IF('5'!$F$8=\"(enter name here)\",\"\",'5'!$F$8)","v":""},{"$f":"IF('6'!$F$8=\"(enter name here)\",\"\",'6'!$F$8)","v":""},{"$f":"IF('7'!$F$8=\"(enter name here)\",\"\",'7'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""},{"$f":"IF('8'!$F$8=\"(enter name here)\",\"\",'8'!$F$8)","v":""}]
[null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,{"$f":"'Summary-Total'!B8","v":"Acres"},{"$f":"'Summary-Total'!C8","v":2},null,null,{"$f":"'Summary-Total'!F8","v":1},{"$f":"'Summary-Total'!G8","v":1},{"$f":"'Summary-Total'!H8","v":0},{"$f":"'Summary-Total'!I8","v":0},{"$f":"'Summary-Total'!J8","v":0},{"$f":"'Summary-Total'!K8","v":0},{"$f":"'Summary-Total'!L8","v":0},{"$f":"'Summary-Total'!M8","v":0},{"$f":"'Summary-Total'!N8","v":0},{"$f":"'Summary-Total'!O8","v":0},{"$f":"'Summary-Total'!P8","v":0},{"$f":"'Summary-Total'!Q8","v":0},{"$f":"'Summary-Total'!R8","v":0},{"$f":"'Summary-Total'!S8","v":0},{"$f":"'Summary-Total'!T8","v":0},{"$f":"'Summary-Total'!U8","v":0}]
[]
[{"$f":"'Summary-Total'!A10","v":"A.  Operating Costs"}]
[null,null,{"$f":"'Summary-Total'!B11","v":"Seed & Treatment"},{"$f":"'Summary-Total'!C11","v":116.5},{"$f":"'Summary-Acre'!C11","v":58.25},{"$f":"'Summary-Total'!E11","v":"-"},{"$f":"'Summary-Total'!F11","v":82.5},{"$f":"'Summary-Total'!G11","v":34},{"$f":"'Summary-Total'!H11","v":0},{"$f":"'Summary-Total'!I11","v":0},{"$f":"'Summary-Total'!J11","v":0},{"$f":"'Summary-Total'!K11","v":0},{"$f":"'Summary-Total'!L11","v":0},{"$f":"'Summary-Total'!M11","v":0},{"$f":"'Summary-Total'!N11","v":0},{"$f":"'Summary-Total'!O11","v":0},{"$f":"'Summary-Total'!P11","v":0},{"$f":"'Summary-Total'!Q11","v":0},{"$f":"'Summary-Total'!R11","v":0},{"$f":"'Summary-Total'!S11","v":0},{"$f":"'Summary-Total'!T11","v":0},{"$f":"'Summary-Total'!U11","v":0}]
[null,null,{"$f":"'Summary-Total'!B12","v":"Fertilizer"},{"$f":"'Summary-Total'!C12","v":263.636104534541},{"$f":"'Summary-Acre'!C12","v":131.8180522672705},{"$f":"'Summary-Total'!E12","v":"-"},{"$f":"'Summary-Total'!F12","v":145.60560250441637},{"$f":"'Summary-Total'!G12","v":118.03050203012462},{"$f":"'Summary-Total'!H12","v":0},{"$f":"'Summary-Total'!I12","v":0},{"$f":"'Summary-Total'!J12","v":0},{"$f":"'Summary-Total'!K12","v":0},{"$f":"'Summary-Total'!L12","v":0},{"$f":"'Summary-Total'!M12","v":0},{"$f":"'Summary-Total'!N12","v":0},{"$f":"'Summary-Total'!O12","v":0},{"$f":"'Summary-Total'!P12","v":0},{"$f":"'Summary-Total'!Q12","v":0},{"$f":"'Summary-Total'!R12","v":0},{"$f":"'Summary-Total'!S12","v":0},{"$f":"'Summary-Total'!T12","v":0},{"$f":"'Summary-Total'!U12","v":0}]
[null,null,{"$f":"'Summary-Total'!B13","v":"Herbicide"},{"$f":"'Summary-Total'!C13","v":65.75},{"$f":"'Summary-Acre'!C13","v":32.875},{"$f":"'Summary-Total'!E13","v":"-"},{"$f":"'Summary-Total'!F13","v":30},{"$f":"'Summary-Total'!G13","v":35.75},{"$f":"'Summary-Total'!H13","v":0},{"$f":"'Summary-Total'!I13","v":0},{"$f":"'Summary-Total'!J13","v":0},{"$f":"'Summary-Total'!K13","v":0},{"$f":"'Summary-Total'!L13","v":0},{"$f":"'Summary-Total'!M13","v":0},{"$f":"'Summary-Total'!N13","v":0},{"$f":"'Summary-Total'!O13","v":0},{"$f":"'Summary-Total'!P13","v":0},{"$f":"'Summary-Total'!Q13","v":0},{"$f":"'Summary-Total'!R13","v":0},{"$f":"'Summary-Total'!S13","v":0},{"$f":"'Summary-Total'!T13","v":0},{"$f":"'Summary-Total'!U13","v":0}]
[null,null,{"$f":"'Summary-Total'!B14","v":"Fungicide"},{"$f":"'Summary-Total'!C14","v":42.25},{"$f":"'Summary-Acre'!C14","v":21.125},{"$f":"'Summary-Total'!E14","v":"-"},{"$f":"'Summary-Total'!F14","v":22.75},{"$f":"'Summary-Total'!G14","v":19.5},{"$f":"'Summary-Total'!H14","v":0},{"$f":"'Summary-Total'!I14","v":0},{"$f":"'Summary-Total'!J14","v":0},{"$f":"'Summary-Total'!K14","v":0},{"$f":"'Summary-Total'!L14","v":0},{"$f":"'Summary-Total'!M14","v":0},{"$f":"'Summary-Total'!N14","v":0},{"$f":"'Summary-Total'!O14","v":0},{"$f":"'Summary-Total'!P14","v":0},{"$f":"'Summary-Total'!Q14","v":0},{"$f":"'Summary-Total'!R14","v":0},{"$f":"'Summary-Total'!S14","v":0},{"$f":"'Summary-Total'!T14","v":0},{"$f":"'Summary-Total'!U14","v":0}]
[null,null,{"$f":"'Summary-Total'!B15","v":"Insecticide"},{"$f":"'Summary-Total'!C15","v":5.75},{"$f":"'Summary-Acre'!C15","v":2.875},{"$f":"'Summary-Total'!E15","v":"-"},{"$f":"'Summary-Total'!F15","v":5.75},{"$f":"'Summary-Total'!G15","v":0},{"$f":"'Summary-Total'!H15","v":0},{"$f":"'Summary-Total'!I15","v":0},{"$f":"'Summary-Total'!J15","v":0},{"$f":"'Summary-Total'!K15","v":0},{"$f":"'Summary-Total'!L15","v":0},{"$f":"'Summary-Total'!M15","v":0},{"$f":"'Summary-Total'!N15","v":0},{"$f":"'Summary-Total'!O15","v":0},{"$f":"'Summary-Total'!P15","v":0},{"$f":"'Summary-Total'!Q15","v":0},{"$f":"'Summary-Total'!R15","v":0},{"$f":"'Summary-Total'!S15","v":0},{"$f":"'Summary-Total'!T15","v":0},{"$f":"'Summary-Total'!U15","v":0}]
[null,null,{"$f":"'Summary-Total'!B16","v":"Fuel"},{"$f":"'Summary-Total'!C16","v":59.771943578947372},{"$f":"'Summary-Acre'!C16","v":29.885971789473686},{"$f":"'Summary-Total'!E16","v":0},{"$f":"'Summary-Total'!F16","v":29.802158736842106},{"$f":"'Summary-Total'!G16","v":29.969784842105263},{"$f":"'Summary-Total'!H16","v":0},{"$f":"'Summary-Total'!I16","v":0},{"$f":"'Summary-Total'!J16","v":0},{"$f":"'Summary-Total'!K16","v":0},{"$f":"'Summary-Total'!L16","v":0},{"$f":"'Summary-Total'!M16","v":0},{"$f":"'Summary-Total'!N16","v":0},{"$f":"'Summary-Total'!O16","v":0},{"$f":"'Summary-Total'!P16","v":0},{"$f":"'Summary-Total'!Q16","v":0},{"$f":"'Summary-Total'!R16","v":0},{"$f":"'Summary-Total'!S16","v":0},{"$f":"'Summary-Total'!T16","v":0},{"$f":"'Summary-Total'!U16","v":0}]
[null,null,{"$f":"'Summary-Total'!B17","v":"Hired Labour"},{"$f":"'Summary-Total'!C17","v":10.8},{"$f":"'Summary-Acre'!C17","v":5.4},{"$f":"'Summary-Total'!E17","v":0},{"$f":"'Summary-Total'!F17","v":5.4},{"$f":"'Summary-Total'!G17","v":5.4},{"$f":"'Summary-Total'!H17","v":0},{"$f":"'Summary-Total'!I17","v":0},{"$f":"'Summary-Total'!J17","v":0},{"$f":"'Summary-Total'!K17","v":0},{"$f":"'Summary-Total'!L17","v":0},{"$f":"'Summary-Total'!M17","v":0},{"$f":"'Summary-Total'!N17","v":0},{"$f":"'Summary-Total'!O17","v":0},{"$f":"'Summary-Total'!P17","v":0},{"$f":"'Summary-Total'!Q17","v":0},{"$f":"'Summary-Total'!R17","v":0},{"$f":"'Summary-Total'!S17","v":0},{"$f":"'Summary-Total'!T17","v":0},{"$f":"'Summary-Total'!U17","v":0}]
[null,null,{"$f":"'Summary-Total'!B18","v":"Machinery Operating"},{"$f":"'Summary-Total'!C18","v":50},{"$f":"'Summary-Acre'!C18","v":25},{"$f":"'Summary-Total'!E18","v":0},{"$f":"'Summary-Total'!F18","v":25},{"$f":"'Summary-Total'!G18","v":25},{"$f":"'Summary-Total'!H18","v":0},{"$f":"'Summary-Total'!I18","v":0},{"$f":"'Summary-Total'!J18","v":0},{"$f":"'Summary-Total'!K18","v":0},{"$f":"'Summary-Total'!L18","v":0},{"$f":"'Summary-Total'!M18","v":0},{"$f":"'Summary-Total'!N18","v":0},{"$f":"'Summary-Total'!O18","v":0},{"$f":"'Summary-Total'!P18","v":0},{"$f":"'Summary-Total'!Q18","v":0},{"$f":"'Summary-Total'!R18","v":0},{"$f":"'Summary-Total'!S18","v":0},{"$f":"'Summary-Total'!T18","v":0},{"$f":"'Summary-Total'!U18","v":0}]
[null,null,{"$f":"'Summary-Total'!B19","v":"Machinery Lease"},{"$f":"'Summary-Total'!C19","v":0},{"$f":"'Summary-Acre'!C19","v":0},{"$f":"'Summary-Total'!E19","v":"-"},{"$f":"'Summary-Total'!F19","v":0},{"$f":"'Summary-Total'!G19","v":0},{"$f":"'Summary-Total'!H19","v":0},{"$f":"'Summary-Total'!I19","v":0},{"$f":"'Summary-Total'!J19","v":0},{"$f":"'Summary-Total'!K19","v":0},{"$f":"'Summary-Total'!L19","v":0},{"$f":"'Summary-Total'!M19","v":0},{"$f":"'Summary-Total'!N19","v":0},{"$f":"'Summary-Total'!O19","v":0},{"$f":"'Summary-Total'!P19","v":0},{"$f":"'Summary-Total'!Q19","v":0},{"$f":"'Summary-Total'!R19","v":0},{"$f":"'Summary-Total'!S19","v":0},{"$f":"'Summary-Total'!T19","v":0},{"$f":"'Summary-Total'!U19","v":0}]
[null,null,{"$f":"'Summary-Total'!B20","v":"Land Rental"},{"$f":"'Summary-Total'!C20","v":0},{"$f":"'Summary-Acre'!C20","v":0},{"$f":"'Summary-Total'!E20","v":"-"},{"$f":"'Summary-Total'!F20","v":0},{"$f":"'Summary-Total'!G20","v":0},{"$f":"'Summary-Total'!H20","v":0},{"$f":"'Summary-Total'!I20","v":0},{"$f":"'Summary-Total'!J20","v":0},{"$f":"'Summary-Total'!K20","v":0},{"$f":"'Summary-Total'!L20","v":0},{"$f":"'Summary-Total'!M20","v":0},{"$f":"'Summary-Total'!N20","v":0},{"$f":"'Summary-Total'!O20","v":0},{"$f":"'Summary-Total'!P20","v":0},{"$f":"'Summary-Total'!Q20","v":0},{"$f":"'Summary-Total'!R20","v":0},{"$f":"'Summary-Total'!S20","v":0},{"$f":"'Summary-Total'!T20","v":0},{"$f":"'Summary-Total'!U20","v":0}]
[null,null,{"$f":"'Summary-Total'!B21","v":"Rental and Custom"},{"$f":"'Summary-Total'!C21","v":0},{"$f":"'Summary-Acre'!C21","v":0},{"$f":"'Summary-Total'!E21","v":"-"},{"$f":"'Summary-Total'!F21","v":0},{"$f":"'Summary-Total'!G21","v":0},{"$f":"'Summary-Total'!H21","v":0},{"$f":"'Summary-Total'!I21","v":0},{"$f":"'Summary-Total'!J21","v":0},{"$f":"'Summary-Total'!K21","v":0},{"$f":"'Summary-Total'!L21","v":0},{"$f":"'Summary-Total'!M21","v":0},{"$f":"'Summary-Total'!N21","v":0},{"$f":"'Summary-Total'!O21","v":0},{"$f":"'Summary-Total'!P21","v":0},{"$f":"'Summary-Total'!Q21","v":0},{"$f":"'Summary-Total'!R21","v":0},{"$f":"'Summary-Total'!S21","v":0},{"$f":"'Summary-Total'!T21","v":0},{"$f":"'Summary-Total'!U21","v":0}]
[null,null,{"$f":"'Summary-Total'!B22","v":"Crop Insurance"},{"$f":"'Summary-Total'!C22","v":33.339999999999996},{"$f":"'Summary-Acre'!C22","v":16.669999999999998},{"$f":"'Summary-Total'!E22","v":"-"},{"$f":"'Summary-Total'!F22","v":16.509999999999998},{"$f":"'Summary-Total'!G22","v":16.829999999999998},{"$f":"'Summary-Total'!H22","v":0},{"$f":"'Summary-Total'!I22","v":0},{"$f":"'Summary-Total'!J22","v":0},{"$f":"'Summary-Total'!K22","v":0},{"$f":"'Summary-Total'!L22","v":0},{"$f":"'Summary-Total'!M22","v":0},{"$f":"'Summary-Total'!N22","v":0},{"$f":"'Summary-Total'!O22","v":0},{"$f":"'Summary-Total'!P22","v":0},{"$f":"'Summary-Total'!Q22","v":0},{"$f":"'Summary-Total'!R22","v":0},{"$f":"'Summary-Total'!S22","v":0},{"$f":"'Summary-Total'!T22","v":0},{"$f":"'Summary-Total'!U22","v":0}]
[null,null,{"$f":"'Summary-Total'!B23","v":"Other Costs"},{"$f":"'Summary-Total'!C23","v":35.5},{"$f":"'Summary-Acre'!C23","v":17.75},{"$f":"'Summary-Total'!E23","v":0},{"$f":"'Summary-Total'!F23","v":17.75},{"$f":"'Summary-Total'!G23","v":17.75},{"$f":"'Summary-Total'!H23","v":0},{"$f":"'Summary-Total'!I23","v":0},{"$f":"'Summary-Total'!J23","v":0},{"$f":"'Summary-Total'!K23","v":0},{"$f":"'Summary-Total'!L23","v":0},{"$f":"'Summary-Total'!M23","v":0},{"$f":"'Summary-Total'!N23","v":0},{"$f":"'Summary-Total'!O23","v":0},{"$f":"'Summary-Total'!P23","v":0},{"$f":"'Summary-Total'!Q23","v":0},{"$f":"'Summary-Total'!R23","v":0},{"$f":"'Summary-Total'!S23","v":0},{"$f":"'Summary-Total'!T23","v":0},{"$f":"'Summary-Total'!U23","v":0}]
[null,null,{"$f":"'Summary-Total'!B24","v":"Land Taxes"},{"$f":"'Summary-Total'!C24","v":0},{"$f":"'Summary-Acre'!C24","v":0},{"$f":"'Summary-Total'!E24","v":"-"},{"$f":"'Summary-Total'!F24","v":0},{"$f":"'Summary-Total'!G24","v":0},{"$f":"'Summary-Total'!H24","v":0},{"$f":"'Summary-Total'!I24","v":0},{"$f":"'Summary-Total'!J24","v":0},{"$f":"'Summary-Total'!K24","v":0},{"$f":"'Summary-Total'!L24","v":0},{"$f":"'Summary-Total'!M24","v":0},{"$f":"'Summary-Total'!N24","v":0},{"$f":"'Summary-Total'!O24","v":0},{"$f":"'Summary-Total'!P24","v":0},{"$f":"'Summary-Total'!Q24","v":0},{"$f":"'Summary-Total'!R24","v":0},{"$f":"'Summary-Total'!S24","v":0},{"$f":"'Summary-Total'!T24","v":0},{"$f":"'Summary-Total'!U24","v":0}]
[null,null,{"$f":"'Summary-Total'!B25","v":"Drying Costs"},{"$f":"'Summary-Total'!C25","v":0},{"$f":"'Summary-Acre'!C25","v":0},{"$f":"'Summary-Total'!E25","v":"-"},{"$f":"'Summary-Total'!F25","v":0},{"$f":"'Summary-Total'!G25","v":0},{"$f":"'Summary-Total'!H25","v":0},{"$f":"'Summary-Total'!I25","v":0},{"$f":"'Summary-Total'!J25","v":0},{"$f":"'Summary-Total'!K25","v":0},{"$f":"'Summary-Total'!L25","v":0},{"$f":"'Summary-Total'!M25","v":0},{"$f":"'Summary-Total'!N25","v":0},{"$f":"'Summary-Total'!O25","v":0},{"$f":"'Summary-Total'!P25","v":0},{"$f":"'Summary-Total'!Q25","v":0},{"$f":"'Summary-Total'!R25","v":0},{"$f":"'Summary-Total'!S25","v":0},{"$f":"'Summary-Total'!T25","v":0},{"$f":"'Summary-Total'!U25","v":0}]
[null,null,{"$f":"'Summary-Total'!B26","v":"Interest on Operating"},{"$f":"'Summary-Total'!C26","v":25.619999999999997},{"$f":"'Summary-Acre'!C26","v":12.809999999999999},{"$f":"'Summary-Total'!E26","v":"n/a"},{"$f":"'Summary-Total'!F26","v":14.29},{"$f":"'Summary-Total'!G26","v":11.33},{"$f":"'Summary-Total'!H26","v":0},{"$f":"'Summary-Total'!I26","v":0},{"$f":"'Summary-Total'!J26","v":0},{"$f":"'Summary-Total'!K26","v":0},{"$f":"'Summary-Total'!L26","v":0},{"$f":"'Summary-Total'!M26","v":0},{"$f":"'Summary-Total'!N26","v":0},{"$f":"'Summary-Total'!O26","v":0},{"$f":"'Summary-Total'!P26","v":0},{"$f":"'Summary-Total'!Q26","v":0},{"$f":"'Summary-Total'!R26","v":0},{"$f":"'Summary-Total'!S26","v":0},{"$f":"'Summary-Total'!T26","v":0},{"$f":"'Summary-Total'!U26","v":0}]
[null,null,{"$f":"'Summary-Total'!B27","v":"Total Operating"},{"$f":"'Summary-Total'!C27","v":708.91804811348834},{"$f":"'Summary-Acre'!C27","v":354.45902405674417},{"$f":"'Summary-Total'!E27","v":0},{"$f":"'Summary-Total'!F27","v":395.35776124125846},{"$f":"'Summary-Total'!G27","v":313.56028687222988},{"$f":"'Summary-Total'!H27","v":0},{"$f":"'Summary-Total'!I27","v":0},{"$f":"'Summary-Total'!J27","v":0},{"$f":"'Summary-Total'!K27","v":0},{"$f":"'Summary-Total'!L27","v":0},{"$f":"'Summary-Total'!M27","v":0},{"$f":"'Summary-Total'!N27","v":0},{"$f":"'Summary-Total'!O27","v":0},{"$f":"'Summary-Total'!P27","v":0},{"$f":"'Summary-Total'!Q27","v":0},{"$f":"'Summary-Total'!R27","v":0},{"$f":"'Summary-Total'!S27","v":0},{"$f":"'Summary-Total'!T27","v":0},{"$f":"'Summary-Total'!U27","v":0}]
[]
[{"$f":"'Summary-Total'!A29","v":"B.   Fixed Costs"}]
[null,null,{"$f":"'Summary-Total'!B30","v":"Land Cost"},{"$f":"'Summary-Total'!C30","v":0},{"$f":"'Summary-Acre'!C30","v":0},{"$f":"'Summary-Total'!E30","v":0},{"$f":"'Summary-Total'!F30","v":0},{"$f":"'Summary-Total'!G30","v":0},{"$f":"'Summary-Total'!H30","v":0},{"$f":"'Summary-Total'!I30","v":0},{"$f":"'Summary-Total'!J30","v":0},{"$f":"'Summary-Total'!K30","v":0},{"$f":"'Summary-Total'!L30","v":0},{"$f":"'Summary-Total'!M30","v":0},{"$f":"'Summary-Total'!N30","v":0},{"$f":"'Summary-Total'!O30","v":0},{"$f":"'Summary-Total'!P30","v":0},{"$f":"'Summary-Total'!Q30","v":0},{"$f":"'Summary-Total'!R30","v":0},{"$f":"'Summary-Total'!S30","v":0},{"$f":"'Summary-Total'!T30","v":0},{"$f":"'Summary-Total'!U30","v":0}]
[null,null,{"$f":"'Summary-Total'!B31","v":"Machinery Cost"},{"$f":"'Summary-Total'!C31","v":0},{"$f":"'Summary-Acre'!C31","v":0},{"$f":"'Summary-Total'!E31","v":0},{"$f":"'Summary-Total'!F31","v":0},{"$f":"'Summary-Total'!G31","v":0},{"$f":"'Summary-Total'!H31","v":0},{"$f":"'Summary-Total'!I31","v":0},{"$f":"'Summary-Total'!J31","v":0},{"$f":"'Summary-Total'!K31","v":0},{"$f":"'Summary-Total'!L31","v":0},{"$f":"'Summary-Total'!M31","v":0},{"$f":"'Summary-Total'!N31","v":0},{"$f":"'Summary-Total'!O31","v":0},{"$f":"'Summary-Total'!P31","v":0},{"$f":"'Summary-Total'!Q31","v":0},{"$f":"'Summary-Total'!R31","v":0},{"$f":"'Summary-Total'!S31","v":0},{"$f":"'Summary-Total'!T31","v":0},{"$f":"'Summary-Total'!U31","v":0}]
[null,null,{"$f":"'Summary-Total'!B33","v":"Total Fixed "},{"$f":"'Summary-Total'!C33","v":0},{"$f":"'Summary-Acre'!C33","v":0},{"$f":"'Summary-Total'!E33","v":0},{"$f":"'Summary-Total'!F33","v":0},{"$f":"'Summary-Total'!G33","v":0},{"$f":"'Summary-Total'!H33","v":0},{"$f":"'Summary-Total'!I33","v":0},{"$f":"'Summary-Total'!J33","v":0},{"$f":"'Summary-Total'!K33","v":0},{"$f":"'Summary-Total'!L33","v":0},{"$f":"'Summary-Total'!M33","v":0},{"$f":"'Summary-Total'!N33","v":0},{"$f":"'Summary-Total'!O33","v":0},{"$f":"'Summary-Total'!P33","v":0},{"$f":"'Summary-Total'!Q33","v":0},{"$f":"'Summary-Total'!R33","v":0},{"$f":"'Summary-Total'!S33","v":0},{"$f":"'Summary-Total'!T33","v":0},{"$f":"'Summary-Total'!U33","v":0}]
[null,null,{"$f":"'Summary-Total'!B34","v":"Total Operating & Fixed"},{"$f":"'Summary-Total'!C34","v":708.91804811348834},{"$f":"'Summary-Acre'!C34","v":354.45902405674417},{"$f":"'Summary-Total'!E34","v":0},{"$f":"'Summary-Total'!F34","v":395.35776124125846},{"$f":"'Summary-Total'!G34","v":313.56028687222988},{"$f":"'Summary-Total'!H34","v":0},{"$f":"'Summary-Total'!I34","v":0},{"$f":"'Summary-Total'!J34","v":0},{"$f":"'Summary-Total'!K34","v":0},{"$f":"'Summary-Total'!L34","v":0},{"$f":"'Summary-Total'!M34","v":0},{"$f":"'Summary-Total'!N34","v":0},{"$f":"'Summary-Total'!O34","v":0},{"$f":"'Summary-Total'!P34","v":0},{"$f":"'Summary-Total'!Q34","v":0},{"$f":"'Summary-Total'!R34","v":0},{"$f":"'Summary-Total'!S34","v":0},{"$f":"'Summary-Total'!T34","v":0},{"$f":"'Summary-Total'!U34","v":0}]
[null,null,null,{"$f":"'Summary-Total'!C35","v":0},{"$f":"'Summary-Acre'!C35","v":0},{"$f":"'Summary-Total'!E35","v":0},{"$f":"'Summary-Total'!F35","v":0},{"$f":"'Summary-Total'!G35","v":0},{"$f":"'Summary-Total'!H35","v":0},{"$f":"'Summary-Total'!I35","v":0},{"$f":"'Summary-Total'!J35","v":0},{"$f":"'Summary-Total'!K35","v":0},{"$f":"'Summary-Total'!L35","v":0},{"$f":"'Summary-Total'!M35","v":0},{"$f":"'Summary-Total'!N35","v":0},{"$f":"'Summary-Total'!O35","v":0},{"$f":"'Summary-Total'!P35","v":0},{"$f":"'Summary-Total'!Q35","v":0},{"$f":"'Summary-Total'!R35","v":0},{"$f":"'Summary-Total'!S35","v":0},{"$f":"'Summary-Total'!T35","v":0},{"$f":"'Summary-Total'!U35","v":0}]
[{"$f":"'Summary-Total'!A36","v":"C. Ownership"},null,null,{"$f":"'Summary-Total'!C36","v":0},{"$f":"'Summary-Acre'!C36","v":0},{"$f":"'Summary-Total'!E36","v":0},{"$f":"'Summary-Total'!F36","v":0},{"$f":"'Summary-Total'!G36","v":0},{"$f":"'Summary-Total'!H36","v":0},{"$f":"'Summary-Total'!I36","v":0},{"$f":"'Summary-Total'!J36","v":0},{"$f":"'Summary-Total'!K36","v":0},{"$f":"'Summary-Total'!L36","v":0},{"$f":"'Summary-Total'!M36","v":0},{"$f":"'Summary-Total'!N36","v":0},{"$f":"'Summary-Total'!O36","v":0},{"$f":"'Summary-Total'!P36","v":0},{"$f":"'Summary-Total'!Q36","v":0},{"$f":"'Summary-Total'!R36","v":0},{"$f":"'Summary-Total'!S36","v":0},{"$f":"'Summary-Total'!T36","v":0},{"$f":"'Summary-Total'!U36","v":0}]
[null,null,{"$f":"'Summary-Total'!B37","v":"Owner Withdrawal"},{"$f":"'Summary-Total'!C37","v":50},{"$f":"'Summary-Acre'!C37","v":25},{"$f":"'Summary-Total'!E37","v":"n/a"},{"$f":"'Summary-Total'!F37","v":25},{"$f":"'Summary-Total'!G37","v":25},{"$f":"'Summary-Total'!H37","v":0},{"$f":"'Summary-Total'!I37","v":0},{"$f":"'Summary-Total'!J37","v":0},{"$f":"'Summary-Total'!K37","v":0},{"$f":"'Summary-Total'!L37","v":0},{"$f":"'Summary-Total'!M37","v":0},{"$f":"'Summary-Total'!N37","v":0},{"$f":"'Summary-Total'!O37","v":0},{"$f":"'Summary-Total'!P37","v":0},{"$f":"'Summary-Total'!Q37","v":0},{"$f":"'Summary-Total'!R37","v":0},{"$f":"'Summary-Total'!S37","v":0},{"$f":"'Summary-Total'!T37","v":0},{"$f":"'Summary-Total'!U37","v":0}]
[null,null,null,{"$f":"'Summary-Total'!C38","v":0},{"$f":"'Summary-Acre'!C38","v":0},{"$f":"'Summary-Total'!E38","v":0},{"$f":"'Summary-Total'!F38","v":0},{"$f":"'Summary-Total'!G38","v":0},{"$f":"'Summary-Total'!H38","v":0},{"$f":"'Summary-Total'!I38","v":0},{"$f":"'Summary-Total'!J38","v":0},{"$f":"'Summary-Total'!K38","v":0},{"$f":"'Summary-Total'!L38","v":0},{"$f":"'Summary-Total'!M38","v":0},{"$f":"'Summary-Total'!N38","v":0},{"$f":"'Summary-Total'!O38","v":0},{"$f":"'Summary-Total'!P38","v":0},{"$f":"'Summary-Total'!Q38","v":0},{"$f":"'Summary-Total'!R38","v":0},{"$f":"'Summary-Total'!S38","v":0},{"$f":"'Summary-Total'!T38","v":0},{"$f":"'Summary-Total'!U38","v":0}]
[{"$f":"'Summary-Total'!A39","v":"Total Costs"},null,null,{"$f":"'Summary-Total'!C39","v":758.91804811348834},{"$f":"'Summary-Acre'!C39","v":379.45902405674417},{"$f":"'Summary-Total'!E39","v":0},{"$f":"'Summary-Total'!F39","v":420.35776124125846},{"$f":"'Summary-Total'!G39","v":338.56028687222988},{"$f":"'Summary-Total'!H39","v":0},{"$f":"'Summary-Total'!I39","v":0},{"$f":"'Summary-Total'!J39","v":0},{"$f":"'Summary-Total'!K39","v":0},{"$f":"'Summary-Total'!L39","v":0},{"$f":"'Summary-Total'!M39","v":0},{"$f":"'Summary-Total'!N39","v":0},{"$f":"'Summary-Total'!O39","v":0},{"$f":"'Summary-Total'!P39","v":0},{"$f":"'Summary-Total'!Q39","v":0},{"$f":"'Summary-Total'!R39","v":0},{"$f":"'Summary-Total'!S39","v":0},{"$f":"'Summary-Total'!T39","v":0},{"$f":"'Summary-Total'!U39","v":0}]
[]
[{"$f":"'Summary-Total'!A42","v":"Estimated Farmgate"}]
[null,null,{"$f":"'Summary-Total'!B43","v":"Avg. Market Price $ per unit"},null,null,null,{"$f":"'Summary-Total'!F43","v":13.25},{"$f":"'Summary-Total'!G43","v":8},{"$f":"'Summary-Total'!H43","v":0},{"$f":"'Summary-Total'!I43","v":0},{"$f":"'Summary-Total'!J43","v":0},{"$f":"'Summary-Total'!K43","v":0},{"$f":"'Summary-Total'!L43","v":0},{"$f":"'Summary-Total'!M43","v":0},{"$f":"'Summary-Total'!N43","v":0},{"$f":"'Summary-Total'!O43","v":0},{"$f":"'Summary-Total'!P43","v":0},{"$f":"'Summary-Total'!Q43","v":0},{"$f":"'Summary-Total'!R43","v":0},{"$f":"'Summary-Total'!S43","v":0},{"$f":"'Summary-Total'!T43","v":0},{"$f":"'Summary-Total'!U43","v":0}]
[null,null,{"$f":"'Summary-Total'!B44","v":"Yield per acre (bu or lb.)"},null,null,null,{"$f":"'Summary-Total'!F44","v":45},{"$f":"'Summary-Total'!G44","v":65},{"$f":"'Summary-Total'!H44","v":0},{"$f":"'Summary-Total'!I44","v":0},{"$f":"'Summary-Total'!J44","v":0},{"$f":"'Summary-Total'!K44","v":0},{"$f":"'Summary-Total'!L44","v":0},{"$f":"'Summary-Total'!M44","v":0},{"$f":"'Summary-Total'!N44","v":0},{"$f":"'Summary-Total'!O44","v":0},{"$f":"'Summary-Total'!P44","v":0},{"$f":"'Summary-Total'!Q44","v":0},{"$f":"'Summary-Total'!R44","v":0},{"$f":"'Summary-Total'!S44","v":0},{"$f":"'Summary-Total'!T44","v":0},{"$f":"'Summary-Total'!U44","v":0}]
[null,null,{"$f":"'Summary-Total'!B45","v":"Unit type"},null,null,null,{"$f":"'Summary-Total'!F45","v":"bu"},{"$f":"'Summary-Total'!G45","v":"bu"},{"$f":"'Summary-Total'!H45","v":""},{"$f":"'Summary-Total'!I45","v":""},{"$f":"'Summary-Total'!J45","v":""},{"$f":"'Summary-Total'!K45","v":""},{"$f":"'Summary-Total'!L45","v":""},{"$f":"'Summary-Total'!M45","v":""},{"$f":"'Summary-Total'!N45","v":""},{"$f":"'Summary-Total'!O45","v":""},{"$f":"'Summary-Total'!P45","v":""},{"$f":"'Summary-Total'!Q45","v":""},{"$f":"'Summary-Total'!R45","v":""},{"$f":"'Summary-Total'!S45","v":""},{"$f":"'Summary-Total'!T45","v":""},{"$f":"'Summary-Total'!U45","v":""}]
[null,null,{"$f":"'Summary-Total'!B46","v":"Other Income"},null,null,null,{"$f":"'Summary-Total'!F46","v":0},{"$f":"'Summary-Total'!G46","v":0},{"$f":"'Summary-Total'!H46","v":""},{"$f":"'Summary-Total'!I46","v":""},{"$f":"'Summary-Total'!J46","v":""},{"$f":"'Summary-Total'!K46","v":""},{"$f":"'Summary-Total'!L46","v":""},{"$f":"'Summary-Total'!M46","v":""},{"$f":"'Summary-Total'!N46","v":""},{"$f":"'Summary-Total'!O46","v":""},{"$f":"'Summary-Total'!P46","v":""},{"$f":"'Summary-Total'!Q46","v":""},{"$f":"'Summary-Total'!R46","v":""},{"$f":"'Summary-Total'!S46","v":""},{"$f":"'Summary-Total'!T46","v":""},{"$f":"'Summary-Total'!U46","v":""}]
[null,null,{"$f":"'Summary-Total'!B47","v":"Gross Revenue"},{"$f":"'Summary-Total'!C47","v":1116.25},{"$f":"'Summary-Acre'!C47","v":558.125},{"$f":"'Summary-Total'!E47","v":0},{"$f":"'Summary-Total'!F47","v":596.25},{"$f":"'Summary-Total'!G47","v":520},{"$f":"'Summary-Total'!H47","v":""},{"$f":"'Summary-Total'!I47","v":""},{"$f":"'Summary-Total'!J47","v":""},{"$f":"'Summary-Total'!K47","v":""},{"$f":"'Summary-Total'!L47","v":""},{"$f":"'Summary-Total'!M47","v":""},{"$f":"'Summary-Total'!N47","v":""},{"$f":"'Summary-Total'!O47","v":""},{"$f":"'Summary-Total'!P47","v":""},{"$f":"'Summary-Total'!Q47","v":""},{"$f":"'Summary-Total'!R47","v":""},{"$f":"'Summary-Total'!S47","v":""},{"$f":"'Summary-Total'!T47","v":""},{"$f":"'Summary-Total'!U47","v":""}]
[]
[{"$f":"'Summary-Total'!A49","v":"Marginal Returns "}]
[null,null,{"$f":"'Summary-Total'!B50","v":"Over Operating Costs"},{"$f":"'Summary-Total'!C50","v":407.33195188651166},{"$f":"'Summary-Acre'!C50","v":203.66597594325583},{"$f":"'Summary-Total'!E50","v":""},{"$f":"'Summary-Total'!F50","v":200.89223875874154},{"$f":"'Summary-Total'!G50","v":206.43971312777012},{"$f":"'Summary-Total'!H50","v":""},{"$f":"'Summary-Total'!I50","v":""},{"$f":"'Summary-Total'!J50","v":""},{"$f":"'Summary-Total'!K50","v":""},{"$f":"'Summary-Total'!L50","v":""},{"$f":"'Summary-Total'!M50","v":""},{"$f":"'Summary-Total'!N50","v":""},{"$f":"'Summary-Total'!O50","v":""},{"$f":"'Summary-Total'!P50","v":""},{"$f":"'Summary-Total'!Q50","v":""},{"$f":"'Summary-Total'!R50","v":""},{"$f":"'Summary-Total'!S50","v":""},{"$f":"'Summary-Total'!T50","v":""},{"$f":"'Summary-Total'!U50","v":""}]
[null,null,{"$f":"'Summary-Total'!B51","v":"Over Operating & Fixed Costs"},{"$f":"'Summary-Total'!C51","v":407.33195188651166},{"$f":"'Summary-Acre'!C51","v":203.66597594325583},{"$f":"'Summary-Total'!E51","v":""},{"$f":"'Summary-Total'!F51","v":200.89223875874154},{"$f":"'Summary-Total'!G51","v":206.43971312777012},{"$f":"'Summary-Total'!H51","v":""},{"$f":"'Summary-Total'!I51","v":""},{"$f":"'Summary-Total'!J51","v":""},{"$f":"'Summary-Total'!K51","v":""},{"$f":"'Summary-Total'!L51","v":""},{"$f":"'Summary-Total'!M51","v":""},{"$f":"'Summary-Total'!N51","v":""},{"$f":"'Summary-Total'!O51","v":""},{"$f":"'Summary-Total'!P51","v":""},{"$f":"'Summary-Total'!Q51","v":""},{"$f":"'Summary-Total'!R51","v":""},{"$f":"'Summary-Total'!S51","v":""},{"$f":"'Summary-Total'!T51","v":""},{"$f":"'Summary-Total'!U51","v":""}]
[null,null,{"$f":"'Summary-Total'!B52","v":"Over Total Costs (Net Profit)"},{"$f":"'Summary-Total'!C52","v":357.33195188651166},{"$f":"'Summary-Acre'!C52","v":178.66597594325583},{"$f":"'Summary-Total'!E52","v":""},{"$f":"'Summary-Total'!F52","v":175.89223875874154},{"$f":"'Summary-Total'!G52","v":181.43971312777012},{"$f":"'Summary-Total'!H52","v":""},{"$f":"'Summary-Total'!I52","v":""},{"$f":"'Summary-Total'!J52","v":""},{"$f":"'Summary-Total'!K52","v":""},{"$f":"'Summary-Total'!L52","v":""},{"$f":"'Summary-Total'!M52","v":""},{"$f":"'Summary-Total'!N52","v":""},{"$f":"'Summary-Total'!O52","v":""},{"$f":"'Summary-Total'!P52","v":""},{"$f":"'Summary-Total'!Q52","v":""},{"$f":"'Summary-Total'!R52","v":""},{"$f":"'Summary-Total'!S52","v":""},{"$f":"'Summary-Total'!T52","v":""},{"$f":"'Summary-Total'!U52","v":""}]
[]
[{"$f":"Analysis!A51","v":"Operating Expense Ratio"},null,null,{"$f":"D101/D119","v":0.63508895687658529},{"$f":"'Summary-Acre'!C54","v":0.63508895687658529},{"$f":"F101/F119","v":{"$error":"#DIV/0!"}},{"$f":"Analysis!D51","v":0.66307381340252991},{"$f":"Analysis!E51","v":0.6030005516773651},{"$f":"Analysis!F51","v":""},{"$f":"Analysis!G51","v":""},{"$f":"Analysis!H51","v":""},{"$f":"Analysis!I51","v":""},{"$f":"Analysis!J51","v":""},{"$f":"Analysis!K51","v":""},{"$f":"Analysis!L51","v":""},{"$f":"Analysis!M51","v":""},{"$f":"Analysis!N51","v":""},{"$f":"Analysis!O51","v":""},{"$f":"Analysis!P51","v":""},{"$f":"Analysis!Q51","v":""},{"$f":"Analysis!R51","v":""},{"$f":"Analysis!S51","v":""}]
[]
[]
["WHATIF NUMBERS",null,null,"TOTAL","Average",{"$f":"F79","v":""},{"$f":"G79","v":"Canola"},{"$f":"H79","v":"Wheat"},"","","","","","",{"$f":"O79","v":""},"","","","","","",""]
[null,null,null,null,"per acre",null,{"$f":"G80","v":""},{"$f":"H80","v":""},"","","","","","",{"$f":"O80","v":""},"","","","","","",""]
[]
[null,null,"Acres",{"$f":"D82","v":2},null,null,1,1,0,0,0,0,0,0,{"$f":"O82","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(D132=0,0,SUM(G132/$D$132))","v":0.5},{"$f":"IF(D132=0,0,SUM(H132/$D$132))","v":0.5},{"$f":"IF(D132=0,0,SUM(I132/$D$132))","v":0},{"$f":"IF(D132=0,0,SUM(J132/$D$132))","v":0},{"$f":"IF(D132=0,0,SUM(K132/$D$132))","v":0},{"$f":"IF(D132=0,0,SUM(L132/$D$132))","v":0},{"$f":"IF(D132=0,0,SUM(M132/$D$132))","v":0},{"$f":"IF(D132=0,0,SUM(N132/$D$132))","v":0},{"$f":"IF(E132=0,0,SUM(O132/$D$132))","v":0},0,0,0,0,0,0,0]
[null,null,"proposed acres",{"$f":"SUM(D132+G12+G14-G13)","v":2},null,null,{"$f":"SUM($D$134*G133)","v":1},1,0,0,0,0,0,0,{"$f":"SUM($D$134*O133)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"IF(G134=0,0,SUM(G134/G132))","v":1},1,0,0,0,0,0,0,{"$f":"IF(O134=0,0,SUM(O134/O132))","v":0},0,0,0,0,0,0,0]
["A.  Operating Costs"]
[null,null,"Seed & Treatment",{"$f":"SUM(F137:V137)","v":116.5},{"$f":"IF($D$134=0,0,SUM(G137:V137)/$D$134)","v":58.25},{"$f":"F85","v":"-"},{"$f":"G85*G135","v":82.5},34,0,0,0,0,0,0,{"$f":"O85*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Fertilizer (currency rate adjusted - up costs less)",{"$f":"SUM(F138:V138)","v":250.45429930781393},{"$f":"IF($D$134=0,0,SUM(G138:V138)/$D$134)","v":125.22714965390696},{"$f":"(F86)","v":"-"},{"$f":"(G86*G135*(1+$E$9))*(1-$E$18)","v":138.32532237919554},112.12897692861839,0,0,0,0,0,0,{"$f":"(O86*O135*(1+$E$9))*(1-$E$18)","v":0},0,0,0,0,0,0,0]
[null,null,"Herbicide",65.75,32.875,{"$f":"F87","v":"-"},{"$f":"G87*G135","v":30},35.75,0,0,0,0,0,0,{"$f":"O87*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Fungicide",42.25,21.125,{"$f":"F88","v":"-"},{"$f":"G88*G135","v":22.75},19.5,0,0,0,0,0,0,{"$f":"O88*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Insecticide",5.75,2.875,{"$f":"F89","v":"-"},{"$f":"G89*G135","v":5.75},0,0,0,0,0,0,0,{"$f":"O89*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Fuel",59.771943578947372,29.885971789473686,{"$f":"(F90*(1+$E$8))","v":0},{"$f":"(G90*G135*(1+$E$8))","v":29.802158736842106},29.969784842105263,0,0,0,0,0,0,{"$f":"(O90*O135*(1+$E$8))","v":0},0,0,0,0,0,0,0]
[null,null,"Hired Labour",0,0,{"$f":"F91","v":0},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*G134),('Op Costs'!$E$58/$D$134)*G134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*H134),('Op Costs'!$E$58/$D$134)*H134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*I134),('Op Costs'!$E$58/$D$134)*I134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*J134),('Op Costs'!$E$58/$D$134)*J134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*K134),('Op Costs'!$E$58/$D$134)*K134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*L134),('Op Costs'!$E$58/$D$134)*L134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*M134),('Op Costs'!$E$58/$D$134)*M134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*N134),('Op Costs'!$E$58/$D$134)*N134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*O134),('Op Costs'!$E$58/$D$134)*O134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*P134),('Op Costs'!$E$58/$D$134)*P134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*Q134),('Op Costs'!$E$58/$D$134)*Q134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*R134),('Op Costs'!$E$58/$D$134)*R134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*S134),('Op Costs'!$E$58/$D$134)*S134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*T134),('Op Costs'!$E$58/$D$134)*T134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*U134),('Op Costs'!$E$58/$D$134)*U134))","v":false},{"$f":"IF($D$82=0,0,IF('Op Costs'!$E$58=0,IF('Op Costs'!$K$58=\"no\",'Op Costs'!$J$59*'Op Costs'!$N$59*V134),('Op Costs'!$E$58/$D$134)*V134))","v":false}]
[null,null,"Machinery Operating",50,25,{"$f":"F92","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!G92*G135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!G134)","v":25},{"$f":"IF('Op Costs'!$F$112=0,'What If'!H92*H135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!H134)","v":25},{"$f":"IF('Op Costs'!$F$112=0,'What If'!I92*I135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!I134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!J92*J135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!J134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!K92*K135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!K134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!L92*L135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!L134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!M92*M135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!M134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!N92*N135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!N134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!O92*O135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!O134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!P92*P135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!P134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!Q92*Q135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!Q134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!R92*R135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!R134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!S92*S135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!S134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!T92*T135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!T134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!U92*U135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!U134)","v":0},{"$f":"IF('Op Costs'!$F$112=0,'What If'!V92*V135,('Op Costs'!$F$110/'What If'!$D$134)*'What If'!V134)","v":0}]
[null,null,"Machinery Lease",0,0,"-",{"$f":"SUM($D$93+$E$10)*G133","v":0},0,0,0,0,0,0,0,{"$f":"SUM($D$93+$E$10)*O133","v":0},0,0,0,0,0,0,0]
[null,null,"Land Rental",0,0,"-",{"$f":"IF(G134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*G134))","v":0},{"$f":"IF(H134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*H134))","v":0},{"$f":"IF(I134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*I134))","v":0},{"$f":"IF(J134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*J134))","v":0},{"$f":"IF(K134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*K134))","v":0},{"$f":"IF(L134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*L134))","v":0},{"$f":"IF(M134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*M134))","v":0},{"$f":"IF(N134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*N134))","v":0},{"$f":"IF(O134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*O134))","v":0},{"$f":"IF(P134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*P134))","v":0},{"$f":"IF(Q134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*Q134))","v":0},{"$f":"IF(R134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*R134))","v":0},{"$f":"IF(S134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*S134))","v":0},{"$f":"IF(T134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*T134))","v":0},{"$f":"IF(U134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*U134))","v":0},{"$f":"IF(V134=0,0,SUM(((($G$14*$E$14)+$D$94+('Land & Equip'!$J$5*'What If'!$E$15))/$D$134)*V134))","v":0}]
[null,null,"Rental and Custom",0,0,"-",{"$f":"G95*G135","v":0},0,0,0,0,0,0,0,{"$f":"O95*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Crop Insurance",33.339999999999996,16.669999999999998,"-",{"$f":"G96*G135","v":16.509999999999998},16.829999999999998,0,0,0,0,0,0,{"$f":"O96*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Other Costs",35.5,17.75,0,{"$f":"IF('Op Costs'!$F$131=0,G97*G135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!G134)","v":17.75},{"$f":"IF('Op Costs'!$F$131=0,H97*H135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!H134)","v":17.75},{"$f":"IF('Op Costs'!$F$131=0,I97*I135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!I134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,J97*J135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!J134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,K97*K135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!K134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,L97*L135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!L134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,M97*M135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!M134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,N97*N135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!N134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,O97*O135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!O134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,P97*P135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!P134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,Q97*Q135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!Q134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,R97*R135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!R134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,S97*S135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!S134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,T97*T135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!T134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,U97*U135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!U134)","v":0},{"$f":"IF('Op Costs'!$F$131=0,V97*V135,('Op Costs'!$F$131/'What If'!$D$134)*'What If'!V134)","v":0}]
[null,null,"Land Taxes",0,0,"-",{"$f":"IF(G134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*G134,('Op Costs'!$E$135/$D$82)*G134))","v":0},{"$f":"IF(H134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*H134,('Op Costs'!$E$135/$D$82)*H134))","v":0},{"$f":"IF(I134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*I134,('Op Costs'!$E$135/$D$82)*I134))","v":0},{"$f":"IF(J134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*J134,('Op Costs'!$E$135/$D$82)*J134))","v":0},{"$f":"IF(K134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*K134,('Op Costs'!$E$135/$D$82)*K134))","v":0},{"$f":"IF(L134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*L134,('Op Costs'!$E$135/$D$82)*L134))","v":0},{"$f":"IF(M134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*M134,('Op Costs'!$E$135/$D$82)*M134))","v":0},{"$f":"IF(N134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*N134,('Op Costs'!$E$135/$D$82)*N134))","v":0},{"$f":"IF(O134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*O134,('Op Costs'!$E$135/$D$82)*O134))","v":0},{"$f":"IF(P134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*P134,('Op Costs'!$E$135/$D$82)*P134))","v":0},{"$f":"IF(Q134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*Q134,('Op Costs'!$E$135/$D$82)*Q134))","v":0},{"$f":"IF(R134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*R134,('Op Costs'!$E$135/$D$82)*R134))","v":0},{"$f":"IF(S134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*S134,('Op Costs'!$E$135/$D$82)*S134))","v":0},{"$f":"IF(T134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*T134,('Op Costs'!$E$135/$D$82)*T134))","v":0},{"$f":"IF(U134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*U134,('Op Costs'!$E$135/$D$82)*U134))","v":0},{"$f":"IF(V134=0,0,IF('Op Costs'!$E$135=0,((('Land & Equip'!$C$26+'What If'!$G$12-'What If'!$G$13)*'Op Costs'!$L$135)/$D$134)*V134,('Op Costs'!$E$135/$D$82)*V134))","v":0}]
[null,null,"Drying Costs",0,0,"-",{"$f":"G99*G135","v":0},0,0,0,0,0,0,0,{"$f":"O99*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Interest on Operating",25.619999999999997,12.809999999999999,"n/a",{"$f":"G100*G135","v":14.29},11.33,0,0,0,0,0,0,{"$f":"O100*O135","v":0},0,0,0,0,0,0,0]
[null,null,"Total Operating",{"$f":"SUM(D137:D152)","v":684.93624288676131},342.4681214433806,{"$f":"SUM(F137:F152)","v":0},{"$f":"SUM(G137:G152)","v":382.67748111603765},302.25876177072359,0,0,0,0,0,0,{"$f":"SUM(O137:O152)","v":0},0,0,0,0,0,0,0]
[]
["B.   Fixed Costs"]
[null,null,"Land Payment",{"$f":"SUM(F156:V156)","v":0},{"$f":"IF($D$134=0,0,SUM(G156:V156)/$D$134)","v":0},{"$f":"F104","v":0},{"$f":"IF(G134=0,0,(($E$12+($D$104-$F$104)-$E$13)/$D$134)*G134)","v":0},{"$f":"IF(H134=0,0,(($E$12+($D$104-$F$104)-$E$13)/$D$134)*H134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Machinery Payment",{"$f":"SUM(F157:V157)","v":0},{"$f":"IF($D$134=0,0,SUM(G157:V157)/$D$134)","v":0},{"$f":"F105","v":0},{"$f":"IF(G134=0,0,SUM((($D$105-$F$105)+$E$11)/$D$134)*G134)","v":0},{"$f":"IF(H134=0,0,SUM((($D$105-$F$105)+$E$11)/$D$134)*H134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Fixed ",{"$f":"SUM(D156:D157)","v":0},{"$f":"IF($D$134=0,0,SUM(D158/$D$134))","v":0},{"$f":"F106","v":0},{"$f":"SUM(G156:G157)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(O156:O157)","v":0},0,0,0,0,0,0,0]
[null,null,"Total Operating & Fixed",{"$f":"SUM(D158+D153)","v":684.93624288676131},{"$f":"SUM(E158+E153)","v":342.4681214433806},{"$f":"F107","v":0},382.67748111603765,302.25876177072359,0,0,0,0,0,0,{"$f":"SUM(O158+O153)","v":0},0,0,0,0,0,0,0]
[]
["C. Ownership"]
[null,null,"Owner Withdrawal",{"$f":"SUM(F162:V162)","v":50},{"$f":"IF($D$134=0,0,SUM(D162/$D$134))","v":25},{"$f":"F110","v":"n/a"},{"$f":"IF(G134=0,0,SUM(($D$110+$E$17)/$D$134)*G134)","v":25},{"$f":"IF(H134=0,0,SUM(($D$110+$E$17)/$D$134)*H134)","v":25},0,0,0,0,0,0,{"$f":"IF(O134=0,0,SUM(($D$110+$E$17)/$D$134)*O134)","v":0},0,0,0,0,0,0,0]
[]
["Total Costs",null,null,{"$f":"SUM(D162+D159)","v":734.93624288676131},{"$f":"SUM(E162+E159)","v":367.4681214433806},{"$f":"F112","v":0},407.67748111603765,327.25876177072359,0,0,0,0,0,0,{"$f":"SUM(O162+O159)","v":0},0,0,0,0,0,0,0]
[]
["Estimated Farmgate"]
[null,null,"Avg. Market Price $ per unit currency rate adj.",null,null,null,{"$f":"G115*(1+$E$6)*(1-$E$18)","v":11.328749999999999},6.84,0,0,0,0,0,0,{"$f":"O115*(1+$E$6)*(1-$E$18)","v":0},0,0,0,0,0,0,0]
[null,null,"Yield per acre (bu or lb.)",null,null,null,{"$f":"G116*(1+$E$7)","v":42.75},61.75,0,0,0,0,0,0,{"$f":"O116*(1+$E$7)","v":0},0,0,0,0,0,0,0]
[null,null,"Unit type",null,null,null,{"$f":"G117","v":"bu"},"bu","","","",{"$f":"L117","v":""},"","",{"$f":"O117","v":""},"","","","","","",""]
[null,null,"Other Income",null,null,null,0,0,"","","","","","",{"$f":"O118","v":""},"","","","","","",""]
[null,null,"Gross Revenue",{"$f":"SUM(F171:V171)","v":906.67406249999999},{"$f":"IF($D$134=0,0,SUM(G171:V171)/$D$134)","v":453.33703125},{"$f":"F119","v":0},{"$f":"G167*G168*G134","v":484.30406249999999},422.37,0,0,0,0,0,0,{"$f":"O167*O168*O134","v":0},0,0,0,0,0,0,0]
[]
["Marginal Returns "]
[null,null,"Over Operating Costs",{"$f":"SUM(D171-D153)","v":221.73781961323868},{"$f":"IF($D$134=0,0,SUM(G174:V174)/$D$134)","v":110.86890980661937},{"$f":"SUM(F171-F153)","v":0},{"$f":"SUM(G171-G153)","v":101.62658138396233},120.11123822927641,0,0,0,0,0,0,{"$f":"SUM(O171-O153)","v":0},0,0,0,0,0,0,0]
[null,null,"Over Operating & Fixed Costs",{"$f":"SUM(D171-D159)","v":221.73781961323868},{"$f":"IF($D$134=0,0,SUM(G175:V175)/$D$134)","v":110.86890980661937},{"$f":"SUM(F171-F159)","v":0},{"$f":"SUM(G171-G159)","v":101.62658138396233},120.11123822927641,0,0,0,0,0,0,{"$f":"SUM(O171-O159)","v":0},0,0,0,0,0,0,0]
[null,null,"Over Total Costs (Net Profit)",{"$f":"SUM(D171-D164)","v":171.73781961323868},{"$f":"IF($D$134=0,0,SUM(G176:V176)/$D$134)","v":85.868909806619371},{"$f":"SUM(F171-F164)","v":0},{"$f":"SUM(G171-G164)","v":76.626581383962332},95.11123822927641,0,0,0,0,0,0,{"$f":"SUM(O171-O164)","v":0},0,0,0,0,0,0,0]
[]
["Operating Expense Ratio",null,null,{"$f":"D153/D171","v":0.7554382232995237},0.75543822329952359,{"$f":"F153/F171","v":{"$error":"#DIV/0!"}},0.79015955212235633,0.71562554577911208,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"L153/L171","v":{"$error":"#DIV/0!"}},{"$f":"M153/M171","v":{"$error":"#DIV/0!"}},{"$f":"N153/N171","v":{"$error":"#DIV/0!"}},{"$f":"O153/O171","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Farm Business","index":29,"n_rows":148,"n_cols":8,"rows_kept":148,"cut":false,"hidden":false,"merged":[[78,0,79,7],[3,0,3,7],[43,0,43,7],[70,0,70,7]]}
[]
[". . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ."]
["Farm Based Business"]
[" Income:"]
[]
["Custom Work",null,null,"# of Units","Unit Type","$/Unit","Subtotal"]
[]
[null,"(select custom)",null,0,"(select units)",0,{"$f":"SUM(D8*F8)","v":0}]
[null,"(select custom)",null,0,"(select units)",0,0]
[null,"(select custom)",null,0,"(select units)",0,0]
[null,"(select custom)",null,0,"(select units)",0,0]
[null,"(select custom)",null,0,"(select units)",0,0]
[null,"(select custom)",null,0,"(select units)",0,0]
[null,null,null,null,null,null,{"$f":"SUM(G8:G13)","v":0}]
[]
["Equipment Rental & Repair",null,null,"# of Units","Unit Type","$/Unit","Subtotal"]
[]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D18*F18)","v":0}]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D19*F19)","v":0}]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D20*F20)","v":0}]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D21*F21)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G18:G21)","v":0}]
[]
["Retail Sales (non farm)",null,null,"# of Units","Unit Type","$/Unit","Subtotal"]
[]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D26*F26)","v":0}]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,null,null,null,{"$f":"SUM(G26:G31)","v":0}]
[]
["Other Labour (non farm)",null,null,"# of Units","Unit Type","$/Unit","Subtotal"]
[]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D36*F36)","v":0}]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D37*F37)","v":0}]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D38*F38)","v":0}]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D39*F39)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G36:G39)","v":0}]
[]
["Total Farm Based Business Enterprise Income",null,null,null,null,null,null,{"$f":"SUM(G40+G32+G22+G14)","v":0}]
[]
[" Expense:"]
[]
["Operating Expenses (non farm)",null,null,"# of Units","Unit Type","$/Unit","Subtotal"]
[]
[null,"Labour",null,0,"(select units)",0,{"$f":"SUM(D48*F48)","v":0}]
[null,"Fuel",null,0,"(select units)",0,{"$f":"SUM(D49*F49)","v":0}]
[null,"Repairs & Maintenance",null,null,null,null,0]
[null,"Insurance",null,null,null,null,0]
[null,"Other",null,null,null,null,0]
[null,"Wholesale Goods Purchased:"]
[null,null,null,0,"(select units)",0,{"$f":"SUM(D54*F54)","v":0}]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,0,"(select units)",0,0]
[null,null,null,null,null,null,{"$f":"SUM(G54:G59)+SUM(G48:G52)","v":0}]
[]
["Fixed Expenses (non farm)",null,null,"# of Units","Unit Type","$/Unit","Subtotal"]
[null,"Machinery Lease - Total",null,null,null,null,0]
[null,"Machinery Payments - Total",null,null,null,null,0]
[null,"Land & Building Lease - Total",null,null,null,null,0]
[null,"Land & Building Payments - Total",null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"SUM(G63:G66)","v":0}]
[]
["Total Farm Based Business Enterprise Expense",null,null,null,null,null,null,{"$f":"SUM(G60+G67)","v":0}]
[]
["Profitability Analysis"]
[]
["Marginal Returns ",null,null,null,"Total"]
[null,"Over Operating Costs",null,null,{"$f":"SUM(H42-G60)","v":0}]
[null,"Over Total Costs (Net Profit)",null,null,{"$f":"SUM(H42-H69)","v":0}]
[]
["Operating Expense Ratio",null,null,null,{"$f":"IF(H42=0,0,SUM(G60/H42))","v":0}]
[]
["Note: This budget is only a guide and is not intended as an in depth study of the cost of production of this industry. Interpretation and utilization of this information is the responsibility of the user."]
[]
[]
[]
[]
[null,"Custom Work"]
[null,"(select custom)"]
[null,"spraying - ground"]
[null,"spraying  - aerial"]
[null,"combining"]
[null,"grain hauling"]
[null,"swathing"]
[null,"field preparation"]
[null,"cultivation"]
[null,"harrowing"]
[null,"seeding"]
[null,"planting"]
[null,"land rolling"]
[null,"backhoe"]
[null,"skid steer"]
[null,"other"]
[]
[null,"units"]
[null,"(select units)"]
[null,"acres"]
[null,"hours"]
[null,"bushels"]
[null,"pounds"]
[null,"tons"]
[null,"tonnes"]
[null,"miles"]
[null,"other"]
[]
[null,"units"]
[null,"(select units)"]
[null,"acres"]
[null,"hours"]
[null,"miles"]
[null,"other"]
[]
[null,"units"]
[null,"(select units)"]
[null,"hours"]
[null,"days"]
[null,"weeks"]
[null,"months"]
[null,"years"]
[null,"other"]
[]
[null,"units"]
[null,"(select units)"]
[null,"bushels"]
[null,"pounds"]
[null,"kilograms"]
[null,"tons"]
[null,"tonnes"]
[null,"bags"]
[null,"mini bulks"]
[null,"cases"]
[null,"jugs"]
[null,"totes"]
[null,"each"]
[null,"other"]
[]
[null,"units"]
[null,"(select units)"]
[null,"litres"]
[null,"gallons"]
[null,"each"]
[null,"other"]