{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Read Me","Results","Editable PBA","Study Area Overview","Machinery","Cash Crop Inputs","Cover Crops","Other Costs & Benefits","Yields","Prices (2023)","Machinery Costs","Lists","Matrix"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":4,"comments":0,"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":"Read Me","index":0,"n_rows":153,"n_cols":4,"rows_kept":153,"cut":false,"hidden":false,"merged":[[68,1,68,7],[80,0,80,7],[79,0,79,7],[78,1,78,7],[72,1,72,7],[71,1,71,7],[73,1,73,7],[74,1,74,7],[138,1,138,3],[127,1,127,3],[132,1,132,8],[131,1,131,8],[130,1,130,8],[129,1,129,8],[128,1,128,8],[134,1,136,3],[119,1,119,7],[120,1,120,7],[117,1,117,7],[106,1,106,7],[111,1,111,7],[110,1,110,7],[109,1,109,7],[108,1,108,7],[107,1,107,7],[114,1,115,7],[116,1,116,7],[9,0,9,3],[12,0,12,3],[16,0,18,1],[16,3,18,7],[16,2,18,2],[13,0,13,7],[14,0,14,1],[15,0,15,1],[10,0,11,7],[14,3,14,7],[20,3,20,7],[19,3,19,7],[15,3,15,7],[77,1,77,7],[76,1,76,7],[75,1,75,7],[24,0,24,7],[20,0,20,1],[19,0,19,1],[26,0,26,7],[27,0,27,7],[29,0,29,7],[21,0,23,1],[30,0,30,7],[28,0,28,7],[61,0,61,7],[0,0,2,7],[3,0,3,7],[4,0,4,7],[5,0,6,7],[7,0,7,7],[8,0,8,7],[101,1,102,7],[100,1,100,7],[99,1,99,7],[98,1,98,7],[82,1,83,7],[92,1,92,7],[93,1,93,7],[94,1,94,7],[88,1,88,3],[84,1,84,3],[85,1,85,3],[89,1,89,3],[21,3,23,7],[21,2,23,2],[81,1,81,3],[126,1,126,8],[122,1,122,7],[123,1,123,7],[125,1,125,7],[124,1,124,3],[31,1,60,7],[103,1,104,7],[97,1,97,7],[90,1,90,3],[86,1,86,3],[87,1,87,3],[91,1,91,3],[95,1,96,7],[62,1,62,7],[63,1,63,7],[67,1,67,7],[66,1,66,7],[65,1,65,7],[64,1,64,7],[70,1,70,7],[69,1,69,7]]}
[]
[]
[]
["Retrospective Soil Health Economic Calculator (R-SHEC)"]
["ROW CROP VERSION"]
["Crops built in: Barley, Canola, Corn Grain, Corn Silage, Ensilage (green chop), Forage, Flaxseed, Grain Sorghum, Hay (Alfalfa and Grass), Mustard Seed, Oats, Rapeseed, Rye, Safflower, Sugar beets, Soybeans, Triticale, Wheat"]
[]
["© 2024 American Farmland Trust "]
["Updated: May 30, 2024"]
[]
["BEFORE BEGINNING DATA ENTRY, CREATE A NEW VERSION OF THE WORKBOOK FOR YOUR SOIL HEALTH SUCCESSFUL FARMER"]
[]
[]
["Soil Health Practices Evaluated"]
["NRCS Practice Code",null,"Practice","NRCS Conservation Practice Standard Definition 1"]
[329,null,"No-till","Limiting soil disturbance to manage the amount, orientation and distribution of crop/plant residue on soil surface year round."]
[345,null,"Reduced Till","Managing the amount, orientation and distribution of crop/plant residue on soil surface year round while limiting soil-disturbing activities used to grow and harvest crops in systems where the field surface is tilled prior to planting"]
[]
[]
[340,null,"Cover Crops","Growing a crop of grasses, small grains, &/or legumes for seasonal vegetative cover and soil improvement."]
[590,null,"Nutrient Management (NM)","Manage rate, source, placement, and timing of plant nutrients and soil amendments while reducing environmental impacts."]
[328,null,"Conservation Crop Rotation (CCR)","Growing a planned sequence of various crops on the same ground over a period of time (i.e. the rotation cycle) for conservation purposes; thus, a CCR must be a minimum of two different crops (not including cover crops)."]
[]
[]
["1 Natural Resources Conservation Service. Conservation Practice Standards. Visited on May 15, 2024: https://www.nrcs.usda.gov/resources/guides-and-instructions/conservation-practice-standards"]
[]
["General Information"]
["Access the R-SHEC Manual & Questionnaire here: https://farmlandinfo.org/rshec-toolkit/"]
[]
["Complete this survey to determine if the R-SHEC Tool is right for your study area!"]
[]
[null,"The Row Crop version of the Retrospective Soil Health Economic Calculator (R-SHEC) is designed to estimate the economic effects, retrospectively, of soil health practices adopted by \"soil health successful\" row crop farmers. The row crop R-SHEC can be used with row crop farmers that have adopted any combination of conservation crop rotation, cover crops, no-till, reduced till, &/or nutrient management for four or more years and within the last 15 years, on fields growing barley, canola, corn grain, corn silage, ensilage, flaxseed, forage, grain sorghum (milo), hay, millet (proso), mustard seed, oats, rapeseed, rye, safflower, soybeans, sugarbeets, sunflower seed, triticale grain, and/or wheat.\n\nThe R-SHEC estimates changes in field operation costs and benefits with the adoption of soil health practice(s) on average; comparing “benchmark” operations (before adoption of soil health practices) versus current operations (after adoption of soil health practices). For each crop in the rotation, the farmer must have a clear understanding of average benchmark versus current field operations, including input amounts and, in some cases, costs as well. Data input occurs in the orange tabs (data-entry occurs in yellow-shaded cells; see instructions or user manual for details) and output is presented in the green tabs.\n\nThe R-SHEC employs a partial budget analysis (PBA) to estimate the change in net income due to adoption of soil health practice(s). A PBA focuses only on variables that change. This PBA analyzes economic effects within these cost/benefit categories: machinery, fertilizer, chemicals, yield, erosion repair, learning costs, and open-ended \"other costs/benefits\". The R-SHEC compares average costs & benefits in these categories pre- & post-adoption of soil health practice(s), relying on a combination of farmer-provided data and standardized cost and price data built into the Tool.  Whenever possible, national prices or costs are used to avoid biasing the results in cases where the farmer's prices may not be representative of typical prices.  However, the user does have the option to use the farmer's own prices for fertilizer, crops, and custom-hire operations. The R-SHEC relies on the farmer to provide chemical prices as as we do not provide national average default chemical costs due to the variety and wide spectrum.  Default prices and their sources are listed on the \"Prices\" and \"Machinery Costs\" tabs. Results are displayed in a PBA table on an annual basis for the Study Area on the 'Results' and 'Editable PBA' green tabs.\n\nNOTES:\n- The Row Crop R-SHEC was designed for use in Midwestern and Mid-Atlantic states but can be used for farms in other locations with price &/or cost adjustments as needed.\n- We encourage users to review and, ideally, complete the Row Crop R-SHEC Questionnaire so that data needed by the Tool is organized and at-hand for data entry.\n- American Farmland Trust (AFT) used the R-SHEC Tool to conduct the PBA for case studies of soil health successful farms in various states as part of a Conservation Innovation Grant, \"Quantifying the Economic and Environmental Benefits of Soil Health\" (NR183A750008G008) and NRCS Cooperative Agreement (NR223A750010C003).\n- These case studies are available on AFT’s Farmland Information Center website: https://farmlandinfo.org/rshec-toolkit \n\nFor more information, please contact:\nMichelle Perez, Project Leader and Water Initiative Director, American Farmland Trust at mperez@farmland.org\n\nFor trouble-shooting assistance with the R-SHEC Tool, please contact: \nRobert Ellis, Agricultural Economist, American Farmland Trust at rellis@farmland.org\n\n*Special thanks to Florence Swartz, Lead Developer of the first version of the R-SHEC Tools and Consulting Economist for AFT from 2018 - 2021, Retired NRCS-NY Economist"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions"]
[1,"This workbook is protected in order to protect formulas throughout the workbook.  Data entry is allowed in yellow-shaded cells."]
[2,"In order to adjust the data built into the R-SHEC, specifically on the Price, Machinery Costs, or Lists tabs, or to view formulas, follow these steps for full access to protected sheets:"]
[null,"Click on \"File\" in the top left corner;"]
[null,"Click on \"Info\" to open a page containing a yellow box called \"Protect Workbook\" that lists protected worksheets;"]
[null,"Click on \"Unprotect\" adjacent to each worksheet you wish to have access to;"]
[null,"To re-protect a worksheet, select \"File\" as before;  select \"Info\"; select \"Protect Workbook\"; select \"Protect Current Sheet\"."]
[null,"You will be presented with a box offering the options of selecting a password and what access, if any, you wish to allow."]
[null,"You should allow access to unlocked cells, at a minimum, in order to allow data entry."]
[null,"Navigate to the next sheet you wish to unprotect or protect and follow the same process."]
[null,"WARNING: If you unprotect 'Machinery' or 'Cover Crops', DO NOT add or remove rows because it will break the macro that adjusts the # of tables based on # crops."]
[null,"WARNING: If you unprotect 'Cash Crop Inputs' or 'Yields' DO NOT add or remove columns because it will break the macro that adjusts the # of columns based on # crops."]
[3,"The Study Area should only include farm acres following the same crop rotation and field operations on average."]
[4,"The user will enter data for benchmark (blue themed) and current (green themed) scenarios that represent field operations before and after soil health practice adoption."]
[4,"Results are stated on an annual basis per acre and for the entire Study Area."]
[5,"Results of all per acre calculations are weighted averages based on the crop rotation."]
[6,"Changes in per acre field operation and input costs by crop occur within each of the worksheets."]
[7,"Results are summarized on the Results tab in a partial budget analysis table format."]
[]
["About Individual Worksheets (aka 'Tabs')"]
[1,"Results:"]
[null,"Presents the partial budget analysis (PBA) using data from each input tab (orange) and placing them in the correct quadrant of the PBA table to determine Annual Total and Per Acre Change in Net Income and Return on Investment."]
[]
[null,"The PBA table is divided into four quadrants then presents the results at the bottom of the table:"]
[null,"    i. Increase in Income (top left side of PBA Table)"]
[null,"   ii. Decrease in Cost (bottom left side of PBA Table)"]
[null,"   iii. Decrease in Income (top right side of PBA Table)"]
[null,"   ii. Increase in Cost (bottom right side of PBA Table)"]
[null,"  iii. Results are displayed as Change in Total Net Income, Change in Per Acre Net Income, and % Return on Investment"]
[null,"This tab should never be unprotected to save results to reference."]
[2,"Editable PBA:"]
[null,"This unprotected worksheet is for the user to finalize and modify the PBA table to share. Instructions and guidance are provided at the top of the Editable PBA worksheet."]
[3,"Study Area Overview:"]
[null,"Records information used throughout the workbook."]
[null,"REQUIRED: User must select Y/N organic crops grown in the study area. Organic crop prices are included for producers who are certified organic.  These prices will be used automatically if the user enters \"Y\" or \"y\" for \"Is this an organic farm? (Y/N)\"."]
[]
[null,"REQUIRED: User must complete \"Benchmark Rotation\" and  \"Current Rotation\" tables even if farmer did not change their rotation"]
[null,"(in that case fill in both tables with identical information)"]
[null,"REQUIRED: User must complete the \"Cover Crop Information\" table if the user wants to analyze the economic effects of cover crop adoption."]
[null,"OPTIONAL: Enter an estimated number of hours spent per year on average learning about the soil health practices being analyzed."]
[null,"OPTIONAL: User must complete the \"Farmer-provided Custom-hire Costs ($/ac)\" table by operation if the user prefers using actual custom-hired costs incurred instead of the machinery cost estimates built in."]
[]
[null,"OPTIONAL: Enter farmer-provided fertilizers cost, crops price-received, and cover crops forage value if the user prefers the farmer-provided prices instead of the national average prices built in."]
[]
[4,"Machinery: "]
[null,"Captures difference in machinery costs by per acre cost and number of passes over the field \"before\" versus \"after\" (benchmark versus current) soil health practice adoption."]
[null,"Number of tables automatically adjusts to the current rotation detailed on the 'Overview' tab."]
[null,"User selects from dropdown list machinery operations by crop for tillage, planting, chemical & nutrient, and harvest machinery as appropriate for the desired analysis."]
[null,"If there is a change in the benchmark and current crop rotation, user has to enter all benchmark and current machinery."]
[null,"If there is no change in crop rotation, user only enters machinery for operations that changed."]
[null,"Tillage and planting machinery costs associated with hay establishment is prorated by the number of years of hay in the rotation."]
[null,"Note: Machinery tab are for equipment ONLY and do not include costs of inputs (that is included in \"Cash Crop Inputs\" tab.)"]
[3,"Cash Crop Inputs:"]
[null,"Captures by crop changes in cash crop seed costs, soil sampling costs, nitrogen, phosphorous, potassium, other fertilizers, manure, compost, herbicide, insecticide, & fungicide inputs - excluding the associated machinery costs as equipment costs are captured on the \"Machinery\" tab."]
[]
[null,"If there is a change in the benchmark and current crop rotation, user has to enter all benchmark and current inputs by crop."]
[null,"If there is no change in crop rotation, user only enters inputs for operations that changed."]
[3,"Cover Crops:"]
[null,"Captures costs of cover crops, including inputs and machinery."]
[null,"Captures benefits of cover crops via haying for forage or grazing practices."]
[4,"Other Costs & Benefits"]
[null,"Captures the value of reduced erosion (tons/ac; $/yr), learning acitivities (hrs/yr), financial assistance received for soil health practices, and a catch-all \"other\" costs and benefits table."]
[null,"Note: Any financial assistance payments listed are not included in the results because cost-share is temporary and not received by all."]
[9,"Prices:"]
[null,"For reference, contains prices used throughout the workbook and relevant Producer Prices Paid and Received Index (PPI & PRI) for updating prices as needed."]
[null,"Provides references to all price data sources."]
[10,"Machinery Costs:"]
[null,"For reference, contains per acre machinery costs used in 'Machinery', 'Cover Crops', and 'Yields' tabs."]
[null,"You can add to this list as needed, but we encourage only using published prices as they include depreciation, labor, fuel, interest, discount value, salvage cost, etc. Most farmers will undervalue their per acre machinery costs. "]
[12,"Lists:"]
[null,"This worksheet contains lists used in drop-down menus throughout the workbook."]
[null,"You can add to this list as needed."]
[13,"Matrix:"]
[null,"This worksheet contains a table that turns the benchmark and current crop rotation information entered on the 'Study Area Overview' tab into a matrix. This matrix is used to pull the correct acres by crop to determine per acre and total per year weighted average economic effects for the Study Area throughout the tool."]
[]
[]
[]
[null,"Data Sources"]
[null,"Item","Release Date","Source"]
[null,"Crop Prices, Non-organic","February","USDA NASS. (February 26, 2024). Crop Values: 2023 Summary. Retrieved on March 20, 2024 from https://usda.library.cornell.edu/concern/publications/k35694332"]
[null,"Crop Prices, Organic","Biennially (or less)","USDA NASS. (2022, December 15). Certified Organic Survey 2021 Summary: Table 13. Certified Organic Field Crops and Hay Harvested and Value of Sales: 2021 Organic Survey. Retrieved April 16, 2024, from https://www.nass.usda.gov/Surveys/Guide_to_NASS_Surveys/Organic_Production/index.php"]
[null,"Fertilizer Prices","January","Iowa State University Extension and Outreach. (2020-2024). Ag Decision Maker: Estimated Costs of Crop Production in Iowa (File A1-20). Retrieved on February 6, 2024 from https://www.extension.iastate.edu/agdm/crops/html/a1-20.html"]
[null,"Labor Rate, Farm Manager","April","U.S. Bureau of Labor Statistics. (April 3, 2024). 45-1011 First-Line Supervisors of Farming, Fishing, and Forestry Workers - Occupational Employment and Wages, May 2023. Retrieved May 8, 2024, from https://www.bls.gov/oes/current/oes451011.htm"]
[null,"Machinery Cost Estimates","Biennially","University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (September 2023). Farm Business Management Machinery Cost Estimates: Field Operations.  Retrieved on November 28, 2023 from https://farmdoc.illinois.edu/management#handbook"]
[null,"Machinery Costs for Fertilizer Applications","March","Iowa State University Extension and Outreach. (March 2023). Ag Decision Maker: 2023 Iowa Farm Custom Rate Survey (File A3-10). Retrieved on November 28, 2023 from https://www.extension.iastate.edu/agdm/crops/html/a3-10.html"]
[null,"Machinery Cost Estimates for Harvest ","Biennially","University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (Sept 2023). Farm Business Management Machinery Cost Estimates: Forage Field Operations.  Retrieved on March 28, 2024 from https://farmdoc.illinois.edu/handbook/forage-operations"]
[null,"Prices Paid Index","Monthly","USDA NASS. (Ongoing). Prices Paid: Indexes for All Items and Production Items by Month - United States. Retrieved February 6, 2024, from https://www.nass.usda.gov/Charts_and_Maps/Agricultural_Prices/index.php"]
[null,"Prices Received Index","Monthly","USDA NASS. (Ongoing). Prices Received: Indexes for Ag, Crop, and Livestock Production by Month - United States. Retrieved February 6, 2024, from https://www.nass.usda.gov/Charts_and_Maps/Agricultural_Prices/index.php"]
[null,"Drying, Storage, and Trucking Cost","March","University of Kentucky Department of Agricultural Economics. (March 2024). Corn and Soybean Budgets - 2024. Retrieved on April 14, 2024 from https://agecon.ca.uky.edu/budgets"]
[null,"Drying, Storage, and Trucking Cost","February","North Dakota State University Extension. (February 2024). Projected 2024 Crop Budgets. Retrieved on April 14, 2024 from https://www.ndsu.edu/agriculture/sites/default/files/2024-02/2024%20North%20Central%20ND%20Projected%\n20Crop%20Budget%20-%20PDF.pdf"]
[null,"Drying, Storage, and Trucking Cost","October","University of Missouri Extension. (October 2023). Missouri Forage Budget. Retrieved on April 14, 2024 from https://extension.missouri.edu/programs/agricultural-business-and-policy-extension/missouri-crop-and-livestock-enterprise-budgets"]
[null,"Drying, Storage, and Trucking Cost","Indeterminant","University of Idaho Extension. (2022). 2022 Sugarbeet Enterprise Budget: Southwestern Idaho. Retrieved on April 14, 2024 from https://www.uidaho.edu/-/media/uidaho-responsive/files/cals/programs/idaho-agbiz/crop-budgets/southwest/\n2022-sugarbeet-budget-southwestern-idaho.pdf?la=en&rev=7d4ad1906ef84c7eb6796e9c8d81f1f0"]

{"sheet":"Results","index":1,"n_rows":92,"n_cols":13,"rows_kept":92,"cut":false,"hidden":false,"merged":[[0,1,0,9],[2,1,2,9],[3,1,17,9],[18,1,19,9],[53,1,53,3],[52,5,54,5],[51,1,51,9],[30,6,30,9],[30,1,30,4],[49,6,49,9],[36,6,36,8],[50,1,50,3],[1,1,1,9],[52,1,52,3],[54,6,54,8],[53,6,53,8],[56,1,56,4],[57,1,57,4],[63,1,63,9],[73,1,74,9],[62,1,62,9],[91,1,91,3],[58,1,58,4],[83,1,83,4],[90,1,90,3],[89,1,89,3],[75,1,75,9],[76,1,76,9],[78,1,79,9],[58,6,58,9],[77,1,77,9],[64,1,66,9],[22,1,22,4],[22,6,22,9],[23,1,23,4],[23,6,23,9],[29,1,29,3],[29,6,29,8],[22,5,50,5],[50,6,50,8],[20,1,20,9],[59,10,59,11],[63,10,63,13],[62,10,62,13],[60,1,61,9],[60,10,61,13],[59,1,59,9],[21,11,21,12],[33,6,33,8],[34,6,34,8],[32,6,32,8],[35,6,35,8],[27,6,28,9],[21,1,21,9],[52,6,52,8],[54,1,54,3],[64,10,66,13],[78,10,79,13],[76,10,76,13],[75,10,75,13],[67,1,72,9],[67,10,72,13],[73,10,74,13],[77,10,77,13]]}
[null,"PARTIAL BUDGET ANALYSIS"]
[]
[null,"ABOUT THIS TAB:"]
[null,"DO NOT EDIT THIS TAB: This tab and the table within should not be edited. Create your final PBA table in the subsequent tab called \"Editable PBA\" so if any mistakes are made you have this tab to reference and save results.\n\nThe Partial Budget Analysis 'Results'  tab autopopulates and organizes the effects calculated on the preceeding tabs into four quadrants:  \n     (1) Increase in Income; \n     (2) Decrease in Cost; \n     (3) Decrease in Income; and\n     (4) Increase in Cost\n\nPositive effects are displayed on the left and negative effects on the right.  Effects are sorted automatically into the four quadrants based on their value.  Columns A and K display the effect category from previous tabs assigned to the adjacent cell.   NRCS practice codes are used instead of practice names as follows:  328 is Conservation Crop Rotation, 329 represents tillage changes, 340 is Cover Crops, and 590 is Nutrient Management (see Legend key to the right). The table can house every possible effect from the preceeding tabs.  This means that most of the rows will not be populated.  Totals are summarized at the bottom of the table for the entire Study Area.  These totals are used to calculate the net change in income on a per acre basis and for the Study Area.  The table also calculates the return on investment.  All values are on an annual basis. A summary of financial assistance payments received appear at the bottom of the table; FA is not included in the analysis because cost-share is temporary and not received by all.\n\nThis table should not be edited here, but on the subsequent tab called \"Editable PBA\"."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"WARNING:  DO NOT attempt to edit the table as it contains complex formulas.  The user risks losing the calculated effect information if the formulas are broken.  The \"Editable PBA\" tab is identical to the 'Results' tab and can be used for producing a version for publication."]
[]
[]
[null,{"$f":"\"Economic Effects of Soil Health Practices on \"& 'Study Area Overview'!B8& \" (2023 Prices)\"","v":"Economic Effects of Soil Health Practices on  (2023 Prices)"},null,null,null,null,null,null,null,null,null,"LEGEND"]
[null,"Increases in Net Income",null,null,null,null,"Decreases in Net Income",null,null,null,null,"CPS Code","Practice"]
["Notes indicating variables captured by row: ","Increase in Income",null,null,null,null,"Decrease in Income",null,null,null,null,328,"CCR"]
[null,"Item","Per Acre","Acres","Total",null,"Item","Per Acre","Acres","Total",null,329,"RT/NT"]
["ALL PRACTICES YIELD CHANGE",{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))>0,Lists!C29,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))>0,SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))>0,IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(C26*D26,\"NA\")","v":"NA"},null,{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))<0,Lists!H29,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))<0,SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))<0,IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(H26*I26,\"NA\")","v":"NA"},"ALL PRACTICES YIELD CHANGE",340,"CC"]
["328 Change in net income due to CCR",{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))>0,Lists!$C$30,\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))>0,((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44)),\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))>0,IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44)),\"NA\")","v":"NA"},{"$f":"IFERROR(C27*D27,\"NA\")","v":"NA"},null,{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))<0,Lists!$D$30,\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))<0,((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))*-1,\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))<0,IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44)),\"NA\")","v":"NA"},{"$f":"IFERROR(H27*I27,\"NA\")","v":"NA"},"328 Change in net income due to CCR",590,"NM"]
["340 Graz CC Benefit",{"$f":"IF('Cover Crops'!C291>0,Lists!C31,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!C291>0,'Cover Crops'!C291,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!C291>0,'Cover Crops'!C286,\"NA\")","v":"NA"},{"$f":"IFERROR(C28*D28,\"NA\")","v":"NA"}]
["340 Hay CC Benefit",{"$f":"IF('Cover Crops'!$G$288>0,Lists!C32,\"\")","v":""},{"$f":"IF('Cover Crops'!$G$288>0,'Cover Crops'!G288,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!G288>0,'Cover Crops'!G286,\"NA\")","v":"NA"},{"$f":"IFERROR(C29*D29,\"NA\")","v":"NA"}]
[null,"Total Increased Income",null,null,{"$f":"SUM(E26:E29)","v":0},null,"Total Decreased Income",null,null,{"$f":"SUM(J26:J29)","v":0}]
[null,"Decrease in Cost",null,null,null,null,"Increase in Cost"]
[null,"Item","Per Acre","Acres","Total",null,"Item","Per Acre","Acres","Total"]
[null,null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$48>0,Lists!D34& \" (\" &'Other Costs & Benefits'!$C$48&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$48>0,'Other Costs & Benefits'!$D$48,0)","v":0},"328 Education costs"]
[null,null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$45>0,Lists!D35& \" (\" &'Other Costs & Benefits'!$C$45&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$45>0,'Other Costs & Benefits'!$D$45,0)","v":0},"329 Education costs"]
[null,null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$46>0,Lists!D36& \" (\" &'Other Costs & Benefits'!$C$46&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$46>0,'Other Costs & Benefits'!$D$46,0)","v":0},"340 Education costs"]
[null,null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$47>0,Lists!D37& \" (\" &'Other Costs & Benefits'!$C$47&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$47>0,'Other Costs & Benefits'!$D$47,0)","v":0},"590 Education costs"]
[null,null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$50>0,Lists!D38& \" (\" &'Other Costs & Benefits'!$C$50&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$50>0,'Other Costs & Benefits'!$D$50,0)","v":0},"ALL PRACTICES Education costs"]
["329 Machinery reduction due to RT/NT",{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))<0,Lists!C39,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(C38*D38,\"NA\")","v":"NA"},null,{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))>0,Lists!D39,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(H38*I38,\"NA\")","v":"NA"},"329 Machinery increases due to RT/NT"]
[null,null,null,null,null,null,{"$f":"IF('Cover Crops'!$G$263<>0,Lists!D40,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$263<>0,'Cover Crops'!$G$263,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$263<>0,SUM('Cover Crops'!$C$252:$C$261),\"NA\")","v":"NA"},{"$f":"IFERROR(H39*I39,\"NA\")","v":"NA"},"340 Cover Crop Seed, Establishment, Termination Costs"]
[null,null,null,null,null,null,{"$f":"IF('Cover Crops'!$C$302>0,Lists!D41,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$C$302>0,'Cover Crops'!$C$302,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$C$302>0,'Cover Crops'!$C$286,\"NA\")","v":"NA"},{"$f":"IFERROR(H40*I40,\"NA\")","v":"NA"},"340 Grazing CC costs"]
[null,null,null,null,null,null,{"$f":"IF('Cover Crops'!$G$289>0,Lists!D42,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$289>0,'Cover Crops'!$G$289,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$289>0,'Cover Crops'!$G$286,\"NA\")","v":"NA"},{"$f":"IFERROR(H41*I41,\"NA\")","v":"NA"},"340 Haying CC costs"]
["N, P, &/or K increases due to ALL PRACTICES",{"$f":"IF(C42=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$177=\"no-till\",'Cash Crop Inputs'!$O$177=\"Reduced tillage\"),Lists!C43,IF('Cash Crop Inputs'!$O$177=\"Cover Crops\",Lists!C44,IF('Cash Crop Inputs'!$O$177=\"Nutrient management\",Lists!C45,IF('Cash Crop Inputs'!$O$177=\"Combination of practices\",Lists!C46,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(C42*D42,\"NA\")","v":"NA"},null,{"$f":"IF(H42=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$177=\"no-till\",'Cash Crop Inputs'!$O$177=\"Reduced tillage\"),Lists!D43,IF('Cash Crop Inputs'!$O$177=\"Cover Crops\",Lists!D44,IF('Cash Crop Inputs'!$O$177=\"Nutrient management\",Lists!D45,IF('Cash Crop Inputs'!$O$177=\"Combination of practices\",Lists!D46,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA","N, P, &/or K reductions due to ALL PRACTICES"]
["Manure/compost increases due to ALL PRACTICES ",{"$f":"IF(C43=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$179=\"no-till\",'Cash Crop Inputs'!$O$179=\"Reduced tillage\"),Lists!C47,IF('Cash Crop Inputs'!$O$179=\"Cover Crops\",Lists!C48,IF('Cash Crop Inputs'!$O$179=\"Nutrient management\",Lists!C49,IF('Cash Crop Inputs'!$O$179=\"Combination of practices\",Lists!C50,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(C43*D43,\"NA\")","v":"NA"},null,{"$f":"IF(H43=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$179=\"no-till\",'Cash Crop Inputs'!$O$179=\"Reduced tillage\"),Lists!D47,IF('Cash Crop Inputs'!$O$179=\"Cover Crops\",Lists!D48,IF('Cash Crop Inputs'!$O$179=\"Nutrient management\",Lists!D49,IF('Cash Crop Inputs'!$O$179=\"Combination of practices\",Lists!D50,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA","Manure/compost reductions due to ALL PRACTICES "]
["Pesticide increases due to ALL PRACTICES",{"$f":"IF(C44=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$181=\"no-till\",'Cash Crop Inputs'!$O$181=\"Reduced tillage\"),Lists!C51,IF('Cash Crop Inputs'!$O$181=\"Cover Crops\",Lists!C52,IF('Cash Crop Inputs'!$O$181=\"Nutrient management\",Lists!C53,IF('Cash Crop Inputs'!$O$181=\"Combination of practices\",Lists!C54,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(C44*D44,\"NA\")","v":"NA"},null,{"$f":"IF(H44=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$181=\"no-till\",'Cash Crop Inputs'!$O$181=\"Reduced tillage\"),Lists!D51,IF('Cash Crop Inputs'!$O$181=\"Cover Crops\",Lists!D52,IF('Cash Crop Inputs'!$O$181=\"Nutrient management\",Lists!D53,IF('Cash Crop Inputs'!$O$181=\"Combination of practices\",Lists!D54,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA","Pesticide reductions due to ALL PRACTICES"]
["Soil sampling change due to ALL PRACTICES",{"$f":"IF((SUMPRODUCT(Yields!$C$116:$L$116,Matrix!$F$37:$O$37)/IF(SUM(Yields!$C$116:$L$116)=0,1,SUMIF(Yields!$C$116:$L$116,\"<>0\",Matrix!$F$37:$O$37)))<0,Lists!C55,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(C45*D45,\"NA\")","v":"NA"},null,{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(Yields!$C$116:$L$116)=0,1,SUMIF(Yields!$C$116:$L$116,\"<>0\",Matrix!$F$37:$O$37))>0,Lists!D55,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA"]
["All PracticesPosEff1",{"$f":"IF('Other Costs & Benefits'!C63<>0,'Other Costs & Benefits'!B63,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C63<0,'Other Costs & Benefits'!C63*-1,IF('Other Costs & Benefits'!C63>0,'Other Costs & Benefits'!C63,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C63<>0,'Other Costs & Benefits'!D63,\"NA\")","v":"NA"},{"$f":"IFERROR(C46*D46,\"NA\")","v":"NA"},null,{"$f":"IF('Other Costs & Benefits'!C70<>0,'Other Costs & Benefits'!B70,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C70<0,'Other Costs & Benefits'!C70*-1,IF('Other Costs & Benefits'!C70>0,'Other Costs & Benefits'!C70,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C70<>0,'Other Costs & Benefits'!D70,\"NA\")","v":"NA"},{"$f":"IFERROR(H46*I46,\"NA\")","v":"NA"},"All PracticesNegEff1"]
["All PracticesPosEff2",{"$f":"IF('Other Costs & Benefits'!C64<>0,'Other Costs & Benefits'!B64,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C64<0,'Other Costs & Benefits'!C64*-1,IF('Other Costs & Benefits'!C64>0,'Other Costs & Benefits'!C64,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C64<>0,'Other Costs & Benefits'!D64,\"NA\")","v":"NA"},"NA",null,{"$f":"IF('Other Costs & Benefits'!C71<>0,'Other Costs & Benefits'!B71,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C71<0,'Other Costs & Benefits'!C71*-1,IF('Other Costs & Benefits'!C71>0,'Other Costs & Benefits'!C71,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C71<>0,'Other Costs & Benefits'!D71,\"NA\")","v":"NA"},"NA","All PracticesNegEff2"]
["All PracticesPosEff3",{"$f":"IF('Other Costs & Benefits'!C65<>0,'Other Costs & Benefits'!B65,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C65<0,'Other Costs & Benefits'!C65*-1,IF('Other Costs & Benefits'!C65>0,'Other Costs & Benefits'!C65,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C65<>0,'Other Costs & Benefits'!D65,\"NA\")","v":"NA"},"NA",null,{"$f":"IF('Other Costs & Benefits'!C72<>0,'Other Costs & Benefits'!B72,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C72<0,'Other Costs & Benefits'!C72*-1,IF('Other Costs & Benefits'!C72>0,'Other Costs & Benefits'!C72,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C72<>0,'Other Costs & Benefits'!D72,\"NA\")","v":"NA"},"NA","All PracticesNegEff3"]
["All PracticesPosEff4",{"$f":"IF('Other Costs & Benefits'!C66<>0,'Other Costs & Benefits'!B66,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C66<0,'Other Costs & Benefits'!C66*-1,IF('Other Costs & Benefits'!C66>0,'Other Costs & Benefits'!C66,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C66<>0,'Other Costs & Benefits'!D66,\"NA\")","v":"NA"},"NA",null,{"$f":"IF('Other Costs & Benefits'!C73<>0,'Other Costs & Benefits'!B73,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C73<0,'Other Costs & Benefits'!C73*-1,IF('Other Costs & Benefits'!C73>0,'Other Costs & Benefits'!C73,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C73<>0,'Other Costs & Benefits'!D73,\"NA\")","v":"NA"},"NA","All PracticesNegEff4"]
["All Practices Erosion Benefits only",{"$f":"IF('Other Costs & Benefits'!$C$31<0,Lists!C60,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!$C$31<0,'Other Costs & Benefits'!$C$31*-1,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!$C$31<0,'Other Costs & Benefits'!$C$32,\"NA\")","v":"NA"},{"$f":"IFERROR(C50*D50,\"NA\")","v":"NA"}]
[null,"Total Decreased Cost",null,null,{"$f":"SUM(E33:E50)","v":0},null,"Total Increased Cost",null,null,{"$f":"SUM(J33:J50)","v":0}]
[]
[null,"Annual Total Increased Net Income",null,null,{"$f":"IFERROR(E51+E30,0)","v":0},null,"Annual Total Decrease",null,null,{"$f":"IFERROR(J51+J30,0)","v":0}]
[null,"Total Acres in this Study Area",null,null,{"$f":"'Study Area Overview'!D71","v":0},null,"Total Acres in this Study Area",null,null,{"$f":"'Study Area Overview'!D71","v":0}]
[null,"Annual Per Acre Increased Net Income",null,null,{"$f":"IFERROR(ROUND(E53/E54,0),0)","v":0},null,"Annual Per Acre Decreased Net Income",null,null,{"$f":"IFERROR(ROUND(J53/J54,0),0)","v":0}]
[]
[null,"Annual Change in Total Net Income",null,null,null,"=",{"$f":"IFERROR(E53-J53,0)","v":0}]
[null,"Annual Change in Per Acre Net Income",null,null,null,"=",{"$f":"IFERROR(G57/E54,0)","v":0}]
[null,"Return on Investment",null,null,null,"=",{"$f":"IFERROR(G57/J53,0)","v":0}]
[null,"Footnotes:",null,null,null,null,null,null,null,null,"Notes to authors about editing footnotes:"]
[null,"This table represents estimated average costs and benefits attributed to adopting [list SH practices] over the entire study area (### acres), where [list crops] are grown, as reported by the farmer.",null,null,null,null,null,null,null,null,"Update with featured grower's information."]
[]
[null,"All values are in 2023 dollars."]
[null,"Prices are stated as per acre values for items that vary by area. Prices such as learning costs, which don't vary by area, are only given as total costs.",null,null,null,null,null,null,null,null,"If applicable"]
[null,"Machinery costs include the cost of equipment, custom hire, labor, depreciation, interest, insurance, housing, repairs, and fuel (Univ. of IL at Urbana-Champaign, Sept. 2023, Farm Business Management Machinery Cost Estimates: Field Operations & Forage Operations; Iowa State University, Nov. 2023, Ag Decision Maker: Iowa Farm Custom Rate Survey). ",null,null,null,null,null,null,null,null,"List only the sources used in the analysis and modify as needed (sometimes need to shorten further due to word count limitation); should match references provided  in the 'ReadMe' or 'Machinery Costs' tabs."]
[]
[]
[null,"Prices used (5-yr rolling averages): Barley: $6.56/bu, Canola: $13.32/bu, Corn Grain: $5.65/bu, Corn Silage: $53.25/ton, Ensilage: $68.42/ton, Flaxseed: $16.92/bu, Forage: $171.06/ton, Grain Sorghum: $5.69/bu, Hay alfalfa: $237.97/ton, Hay all other: $171.06, Millet: $8.85/bu, Mustard: $20.24/bu, Oats: $4.08/bu, Rapeseed: $11.74/bu, Rye: $7.23/bu, Safflower: $11.42/bu, Soybeans: $13.26/bu, Sugarbeets: $59.62/ton, Sunflower: $8.17/bu, Triticale: $4.20/ton, Winter Wheat: $7.06/bu, & Spring Wheat: $7.62/bu (USDA NASS, 2022-2024, Crop Values Summary, 2019-2023 averages); Nitrogen: $0.63/lb, Phosphate: $0.61/lb, Potash: $0.54/lb (Iowa State University Extension and Outreach. (2020-2024). Ag Decision Maker: Estimated Costs of Crop Production in Iowa (File A1-20). Retrieved on February 6, 2024); 2023 hourly labor rate: $29.23/hr (U.S. Bureau of Labor Statistics, 2023, Occupational Employment & Wage Statistics, First-Line Supervisors of Farming).",null,null,null,null,null,null,null,null,"Only include applicable crop price if there was a change in yield. Only include applicable fertilizer prices if there was a change in fertilizer use."]
[]
[]
[]
[]
[]
[null,"Value of decreased erosion ($2.07/ton) is based on estimated N & P content of the soil (2.32 lbs N/ton, 1 lb P/ton) and fertilizer prices (USDA NRCS, May 2010, Benefit-Cost Analysis for the EQIP) and [insert farmer name] estimate of reduced mechanical erosion repair costs.",null,null,null,null,null,null,null,null,"Only include if there was a change in erosion rate, then edit appropriately depending on if grower provided an annual savings in mechanical erosion repair cost."]
[]
[null,"Return on Investment is the ratio of Annual Total Change in Net Income to Annual Total Decreased Net Income, as a percent."]
[null,"This material is based on work by American Farmland Trust supported by USDA NRCS CIG grant NR183A750008G008 [and insert any other associated grants funding this case study].",null,null,null,null,null,null,null,null,"Option to add applicable funding information."]
[null,"For information about study methodology, see farmland.org/soilhealthcasestudies."]
[null,"[insert grower's first name] received [insert amount, e.g., $/ac/yr or $/yr] through the [insert name of program (years active)]. This is not included in the analysis because cost-share is temporary and not received by all.",null,null,null,null,null,null,null,null,"Only include if grower received financial assistance.  Complete missing information based on grower's unique circumstances. "]
[]
[]
[]
[null,"Impact of Financial Assistance Payments"]
[null,"Increase in Income"]
[null,"Soil Health Practice","Per Acre","Acres","Total"]
[null,{"$f":"IF('Other Costs & Benefits'!B83=\"\",\"\",'Other Costs & Benefits'!B83)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C83,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D83,0)","v":0},{"$f":"IFERROR(D86*C86,0)","v":0}]
[null,{"$f":"IF('Other Costs & Benefits'!B84=\"\",\"\",'Other Costs & Benefits'!B84)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C84,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D84,0)","v":0},{"$f":"IFERROR(D87*C87,0)","v":0}]
[null,{"$f":"IF('Other Costs & Benefits'!B85=\"\",\"\",'Other Costs & Benefits'!B85)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C85,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D85,0)","v":0},{"$f":"IFERROR(D88*C88,0)","v":0}]
[null,{"$f":"IF('Other Costs & Benefits'!B86=\"\",\"\",'Other Costs & Benefits'!B86)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C86,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D86,0)","v":0},{"$f":"IFERROR(D89*C89,0)","v":0}]
[null,"Total Increase due to Financial Assistance",null,null,{"$f":"SUM(E86:E89)","v":0}]
[null,"Annual Change in Total Net Income =",null,null,{"$f":"IFERROR(G57+E90,0)","v":0}]
[null,"Annual Change in  Per Acre Net Income =",null,null,{"$f":"IFERROR(E91/'Study Area Overview'!$D$71,0)","v":0}]

{"sheet":"Editable PBA","index":2,"n_rows":86,"n_cols":10,"rows_kept":86,"cut":false,"hidden":false,"merged":[[52,0,52,3],[52,5,52,8],[46,4,48,4],[57,9,57,12],[50,0,50,3],[51,0,51,3],[46,5,46,7],[47,0,47,2],[47,5,47,7],[48,0,48,2],[56,9,56,12],[0,0,0,8],[1,0,1,8],[2,0,2,8],[15,0,15,8],[27,5,27,7],[16,0,16,3],[16,4,44,4],[16,5,16,8],[17,0,17,3],[17,5,17,8],[21,5,22,8],[30,5,30,7],[3,0,13,8],[23,0,23,2],[23,5,23,7],[24,0,24,3],[61,0,66,8],[61,9,66,12],[53,9,53,10],[54,0,55,8],[54,9,55,12],[56,0,56,8],[58,0,60,8],[58,9,60,12],[72,9,73,12],[77,0,77,3],[83,0,83,2],[84,0,84,2],[67,0,68,8],[67,9,68,12],[71,0,71,8],[71,9,71,12],[69,9,69,12],[70,0,70,8],[70,9,70,12],[85,0,85,2],[14,0,14,8],[69,0,69,8],[57,0,57,8],[43,5,43,8],[44,0,44,2],[44,5,44,7],[45,0,45,8],[46,0,46,2],[24,5,24,8],[26,5,26,7],[48,5,48,7],[72,0,73,8],[28,5,28,7],[29,5,29,7],[53,0,53,8]]}
["EDITABLE PARTIAL BUDGET ANALYSIS TABLE"]
[]
["ABOUT THIS TAB:"]
["The 'Editable PBA' tab is a copy of the results (identical to the partial budget analysis table in the 'Results' tab) to be edited as the user sees fit.\n\nTO EDIT:  First remove the formulas by copy and pasting the table to only include values (not formulas) so the results will not change. You can always reference the protected 'Results' tab. Once you have only values, remove all unused items on the left and right by deleting rows and shifting cells. We encourage users to make the item descriptions more detailed. We provide a tutorial on this in our training video online, accessed via the Toolkit or searching AFT's YouTube channel for \"2024 Row Crop R-SHEC.\"\n\nReminder: Positive effects are displayed on the left and negative effects on the right. Effects are sorted automatically into the four quadrants based on their value. The table can house every possible effect from the preceeding tabs.  This means that most of the rows will not be populated.  Totals are summarized at the bottom of the table for the entire Study Area.  All values are on an annual basis. Suggested footnotes appear at the bottom of the table followed by a summary of financial assistance payments received, if any.  FA is not included in the PBA results because cost-share is temporary and not received by all."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"\"Economic Effects of Soil Health Practices on \"& 'Study Area Overview'!B8& \" (2023 Prices)\"","v":"Economic Effects of Soil Health Practices on  (2023 Prices)"}]
["Increases in Net Income",null,null,null,null,"Decreases in Net Income"]
["Increase in Income",null,null,null,null,"Decrease in Income"]
["Item","Per Acre","Acres","Total",null,"Item","Per Acre","Acres","Total"]
[{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))>0,Lists!C29,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))>0,SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))>0,IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(B20*C20,\"NA\")","v":"NA"},null,{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))<0,Lists!H29,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))<0,SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(((Yields!$C$86:$L$86 -Yields!$C$90:$L$90) * Matrix!$F$37:$O$37) - ((Yields!$C$60:$L$60 -Yields!$C$64:$L$64) * Matrix!$F$37:$O$37),Yields!$C$49:$L$49)/IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)))<0,IF(SUM(Yields!$C$113:$L$113)=0,1,SUMIF(Yields!$C$113:$L$113,\"<>0\",Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(G20*H20,\"NA\")","v":"NA"}]
[{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))>0,Lists!$C$30,\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))>0,((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44)),\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))>0,IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44)),\"NA\")","v":"NA"},{"$f":"IFERROR(B21*C21,\"NA\")","v":"NA"},null,{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))<0,Lists!$D$30,\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))<0,((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))*-1,\"NA\")","v":"NA"},{"$f":"IF(((SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71))+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))/IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44))<0,IF(SUM(SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$43:$O$43)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$71:$L$71)+SUMPRODUCT(Yields!$C$97:$L$97,Matrix!$F$44:$O$44))=0,1,SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$69:$L$69<>0),Matrix!$F$43:$O$43)+SUMPRODUCT(--(Yields!$C$97:$L$97-Yields!$C$71:$L$71<>0),Matrix!$F$44:$O$44)),\"NA\")","v":"NA"},{"$f":"IFERROR(G21*H21,\"NA\")","v":"NA"}]
[{"$f":"IF('Cover Crops'!C291>0,Lists!C31,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!C291>0,'Cover Crops'!C291,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!C291>0,'Cover Crops'!C286,\"NA\")","v":"NA"},{"$f":"IFERROR(B22*C22,\"NA\")","v":"NA"}]
[{"$f":"IF('Cover Crops'!$G$288>0,Lists!C32,\"\")","v":""},{"$f":"IF('Cover Crops'!$G$288>0,'Cover Crops'!G288,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!G288>0,'Cover Crops'!G286,\"NA\")","v":"NA"},{"$f":"IFERROR(B23*C23,\"NA\")","v":"NA"}]
["Total Increased Income",null,null,{"$f":"SUM(D20:D23)","v":0},null,"Total Decreased Income",null,null,{"$f":"SUM(I20:I23)","v":0}]
["Decrease in Cost",null,null,null,null,"Increase in Cost"]
["Item","Per Acre","Acres","Total",null,"Item","Per Acre","Acres","Total"]
[null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$48>0,Lists!D34& \" (\" &'Other Costs & Benefits'!$C$48&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$48>0,'Other Costs & Benefits'!$D$48,0)","v":0}]
[null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$45>0,Lists!D35& \" (\" &'Other Costs & Benefits'!$C$45&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$45>0,'Other Costs & Benefits'!$D$45,0)","v":0}]
[null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$46>0,Lists!D36& \" (\" &'Other Costs & Benefits'!$C$46&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$46>0,'Other Costs & Benefits'!$D$46,0)","v":0}]
[null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$47>0,Lists!D37& \" (\" &'Other Costs & Benefits'!$C$47&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$47>0,'Other Costs & Benefits'!$D$47,0)","v":0}]
[null,null,null,null,null,{"$f":"IF('Other Costs & Benefits'!$C$50>0,Lists!D38& \" (\" &'Other Costs & Benefits'!$C$50&\" hrs/yr)\",\"NA\")","v":"NA"},null,null,{"$f":"IF('Other Costs & Benefits'!$C$50>0,'Other Costs & Benefits'!$D$50,0)","v":0}]
[{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))<0,Lists!C39,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(B32*C32,\"NA\")","v":"NA"},null,{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))>0,Lists!D39,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))/IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$65:$L$65))=0,1,SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(G32*H32,\"NA\")","v":"NA"}]
[null,null,null,null,null,{"$f":"IF('Cover Crops'!$G$263<>0,Lists!D40,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$263<>0,'Cover Crops'!$G$263,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$263<>0,SUM('Cover Crops'!$C$252:$C$261),\"NA\")","v":"NA"},{"$f":"IFERROR(G33*H33,\"NA\")","v":"NA"}]
[null,null,null,null,null,{"$f":"IF('Cover Crops'!$C$302>0,Lists!D41,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$C$302>0,'Cover Crops'!$C$302,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$C$302>0,'Cover Crops'!$C$286,\"NA\")","v":"NA"},{"$f":"IFERROR(G34*H34,\"NA\")","v":"NA"}]
[null,null,null,null,null,{"$f":"IF('Cover Crops'!$G$289>0,Lists!D42,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$289>0,'Cover Crops'!$G$289,\"NA\")","v":"NA"},{"$f":"IF('Cover Crops'!$G$289>0,'Cover Crops'!$G$286,\"NA\")","v":"NA"},{"$f":"IFERROR(G35*H35,\"NA\")","v":"NA"}]
[{"$f":"IF(B36=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$177=\"no-till\",'Cash Crop Inputs'!$O$177=\"Reduced tillage\"),Lists!C43,IF('Cash Crop Inputs'!$O$177=\"Cover Crops\",Lists!C44,IF('Cash Crop Inputs'!$O$177=\"Nutrient management\",Lists!C45,IF('Cash Crop Inputs'!$O$177=\"Combination of practices\",Lists!C46,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(B36*C36,\"NA\")","v":"NA"},null,{"$f":"IF(G36=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$177=\"no-till\",'Cash Crop Inputs'!$O$177=\"Reduced tillage\"),Lists!D43,IF('Cash Crop Inputs'!$O$177=\"Cover Crops\",Lists!D44,IF('Cash Crop Inputs'!$O$177=\"Nutrient management\",Lists!D45,IF('Cash Crop Inputs'!$O$177=\"Combination of practices\",Lists!D46,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))/IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$94:$L$94,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$68:$L$68))=0,1,SUMPRODUCT(--(Yields!$C$94:$L$94-Yields!$C$68:$L$68<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA"]
[{"$f":"IF(B37=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$179=\"no-till\",'Cash Crop Inputs'!$O$179=\"Reduced tillage\"),Lists!C47,IF('Cash Crop Inputs'!$O$179=\"Cover Crops\",Lists!C48,IF('Cash Crop Inputs'!$O$179=\"Nutrient management\",Lists!C49,IF('Cash Crop Inputs'!$O$179=\"Combination of practices\",Lists!C50,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(B37*C37,\"NA\")","v":"NA"},null,{"$f":"IF(G37=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$179=\"no-till\",'Cash Crop Inputs'!$O$179=\"Reduced tillage\"),Lists!D47,IF('Cash Crop Inputs'!$O$179=\"Cover Crops\",Lists!D48,IF('Cash Crop Inputs'!$O$179=\"Nutrient management\",Lists!D49,IF('Cash Crop Inputs'!$O$179=\"Combination of practices\",Lists!D50,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))/IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$95:$L$95,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$69:$L$69))=0,1,SUMPRODUCT(--(Yields!$C$95:$L$95-Yields!$C$69:$L$69<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA"]
[{"$f":"IF(B38=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$181=\"no-till\",'Cash Crop Inputs'!$O$181=\"Reduced tillage\"),Lists!C51,IF('Cash Crop Inputs'!$O$181=\"Cover Crops\",Lists!C52,IF('Cash Crop Inputs'!$O$181=\"Nutrient management\",Lists!C53,IF('Cash Crop Inputs'!$O$181=\"Combination of practices\",Lists!C54,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(B38*C38,\"NA\")","v":"NA"},null,{"$f":"IF(G38=\"NA\",\"NA\",IF(OR('Cash Crop Inputs'!$O$181=\"no-till\",'Cash Crop Inputs'!$O$181=\"Reduced tillage\"),Lists!D51,IF('Cash Crop Inputs'!$O$181=\"Cover Crops\",Lists!D52,IF('Cash Crop Inputs'!$O$181=\"Nutrient management\",Lists!D53,IF('Cash Crop Inputs'!$O$181=\"Combination of practices\",Lists!D54,\"NA\")))))","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))/IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$96:$L$96,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$70:$L$70))=0,1,SUMPRODUCT(--(Yields!$C$96:$L$96-Yields!$C$70:$L$70<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA"]
[{"$f":"IF((SUMPRODUCT(Yields!$C$116:$L$116,Matrix!$F$37:$O$37)/IF(SUM(Yields!$C$116:$L$116)=0,1,SUMIF(Yields!$C$116:$L$116,\"<>0\",Matrix!$F$37:$O$37)))<0,Lists!C55,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))<0,(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))*-1,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))<0,IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IFERROR(B39*C39,\"NA\")","v":"NA"},null,{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(Yields!$C$116:$L$116)=0,1,SUMIF(Yields!$C$116:$L$116,\"<>0\",Matrix!$F$37:$O$37))>0,Lists!D55,\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))>0,(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},{"$f":"IF((SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))/IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37))>0,IF(SUM(SUMPRODUCT(Yields!$C$93:$L$93,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,Yields!$C$67:$L$67))=0,1,SUMPRODUCT(--(Yields!$C$93:$L$93-Yields!$C$67:$L$67<>0),Matrix!$F$37:$O$37)),\"NA\")","v":"NA"},"NA"]
[{"$f":"IF('Other Costs & Benefits'!C63<>0,'Other Costs & Benefits'!B63,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C63<0,'Other Costs & Benefits'!C63*-1,IF('Other Costs & Benefits'!C63>0,'Other Costs & Benefits'!C63,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C63<>0,'Other Costs & Benefits'!D63,\"NA\")","v":"NA"},{"$f":"IFERROR(B40*C40,\"NA\")","v":"NA"},null,{"$f":"IF('Other Costs & Benefits'!C70<>0,'Other Costs & Benefits'!B70,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C70<0,'Other Costs & Benefits'!C70*-1,IF('Other Costs & Benefits'!C70>0,'Other Costs & Benefits'!C70,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C70<>0,'Other Costs & Benefits'!D70,\"NA\")","v":"NA"},"NA"]
[{"$f":"IF('Other Costs & Benefits'!C64<>0,'Other Costs & Benefits'!B64,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C64<0,'Other Costs & Benefits'!C64*-1,IF('Other Costs & Benefits'!C64>0,'Other Costs & Benefits'!C64,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C64<>0,'Other Costs & Benefits'!D64,\"NA\")","v":"NA"},"NA",null,{"$f":"IF('Other Costs & Benefits'!C71<>0,'Other Costs & Benefits'!B71,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C71<0,'Other Costs & Benefits'!C71*-1,IF('Other Costs & Benefits'!C71>0,'Other Costs & Benefits'!C71,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C71<>0,'Other Costs & Benefits'!D71,\"NA\")","v":"NA"},"NA"]
[{"$f":"IF('Other Costs & Benefits'!C65<>0,'Other Costs & Benefits'!B65,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C65<0,'Other Costs & Benefits'!C65*-1,IF('Other Costs & Benefits'!C65>0,'Other Costs & Benefits'!C65,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C65<>0,'Other Costs & Benefits'!D65,\"NA\")","v":"NA"},"NA",null,{"$f":"IF('Other Costs & Benefits'!C72<>0,'Other Costs & Benefits'!B72,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C72<0,'Other Costs & Benefits'!C72*-1,IF('Other Costs & Benefits'!C72>0,'Other Costs & Benefits'!C72,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C72<>0,'Other Costs & Benefits'!D72,\"NA\")","v":"NA"},"NA"]
[{"$f":"IF('Other Costs & Benefits'!C66<>0,'Other Costs & Benefits'!B66,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C66<0,'Other Costs & Benefits'!C66*-1,IF('Other Costs & Benefits'!C66>0,'Other Costs & Benefits'!C66,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C66<>0,'Other Costs & Benefits'!D66,\"NA\")","v":"NA"},"NA",null,{"$f":"IF('Other Costs & Benefits'!C73<>0,'Other Costs & Benefits'!B73,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C73<0,'Other Costs & Benefits'!C73*-1,IF('Other Costs & Benefits'!C73>0,'Other Costs & Benefits'!C73,\"NA\"))","v":"NA"},{"$f":"IF('Other Costs & Benefits'!C73<>0,'Other Costs & Benefits'!D73,\"NA\")","v":"NA"},"NA"]
[{"$f":"IF('Other Costs & Benefits'!$C$31<0,Lists!C60,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!$C$31<0,'Other Costs & Benefits'!$C$31*-1,\"NA\")","v":"NA"},{"$f":"IF('Other Costs & Benefits'!$C$31<0,'Other Costs & Benefits'!$C$32,\"NA\")","v":"NA"},{"$f":"IFERROR(B44*C44,\"NA\")","v":"NA"}]
["Total Decreased Cost",null,null,{"$f":"SUM(D27:D44)","v":0},null,"Total Increased Cost",null,null,{"$f":"SUM(I27:I44)","v":0}]
[]
["Annual Total Increased Net Income",null,null,{"$f":"IFERROR(D45+D24,0)","v":0},null,"Annual Total Decreased Net Income",null,null,{"$f":"IFERROR(I45+I24,0)","v":0}]
["Total Acres in this Study Area",null,null,{"$f":"'Study Area Overview'!D71","v":0},null,"Total Acres in this Study Area",null,null,{"$f":"'Study Area Overview'!D71","v":0}]
["Annual Per Acre Increased Net Income",null,null,{"$f":"IFERROR(ROUND(D47/D48,0),0)","v":0},null,"Annual Per Acre Decreased Net Income",null,null,{"$f":"IFERROR(ROUND(I47/I48,0),0)","v":0}]
[]
["Annual Change in Total Net Income",null,null,null,"=",{"$f":"IFERROR(D47-I47,0)","v":0}]
["Annual Change in Per Acre Net Income",null,null,null,"=",{"$f":"IFERROR(F51/D48,0)","v":0}]
["Return on Investment",null,null,null,"=",{"$f":"IFERROR(F51/I47,0)","v":0}]
["Footnotes:",null,null,null,null,null,null,null,null,"Notes to authors about editing footnotes:"]
["This table represents estimated average costs and benefits attributed to adopting [list SH practices] over the entire study area (### acres), where [list crops] are grown, as reported by the farmer.",null,null,null,null,null,null,null,null,"Update with featured grower's information."]
[]
["All values are in 2023 dollars."]
["Prices are stated as per acre values for items that vary by area. Prices such as learning costs, which don't vary by area, are only given as total costs.",null,null,null,null,null,null,null,null,"If applicable"]
["Machinery costs include the cost of equipment, custom hire, labor, depreciation, interest, insurance, housing, repairs, and fuel (Univ. of IL at Urbana-Champaign, Sept. 2023, Farm Business Management Machinery Cost Estimates: Field Operations & Forage Operations; Iowa State University, Nov. 2023, Ag Decision Maker: Iowa Farm Custom Rate Survey). ",null,null,null,null,null,null,null,null,"List only the sources used in the analysis and modify as needed (sometimes need to shorten further due to word count limitation); should match references provided  in the 'ReadMe' or 'Machinery Costs' tabs."]
[]
[]
["Prices used (5-yr rolling averages): Barley: $6.56/bu, Canola: $13.32/bu, Corn Grain: $5.65/bu, Corn Silage: $53.25/ton, Ensilage: $68.42/ton, Flaxseed: $16.92/bu, Forage: $171.06/ton, Grain Sorghum: $5.69/bu, Hay alfalfa: $237.97/ton, Hay all other: $171.06, Millet: $8.85/bu, Mustard: $20.24/bu, Oats: $4.08/bu, Rapeseed: $11.74/bu, Rye: $7.23/bu, Safflower: $11.42/bu, Soybeans: $13.26/bu, Sugarbeets: $59.62/ton, Sunflower: $8.17/bu, Triticale: $4.20/ton, Winter Wheat: $7.06/bu, & Spring Wheat: $7.62/bu (USDA NASS, 2022-2024, Crop Values Summary, 2019-2023 averages); Nitrogen: $0.63/lb, Phosphate: $0.61/lb, Potash: $0.54/lb (Iowa State University Extension and Outreach. (2020-2024). Ag Decision Maker: Estimated Costs of Crop Production in Iowa (File A1-20). Retrieved on February 6, 2024); 2023 hourly labor rate: $29.23/hr (U.S. Bureau of Labor Statistics, 2023, Occupational Employment & Wage Statistics, First-Line Supervisors of Farming).",null,null,null,null,null,null,null,null,"Only include applicable crop price if there was a change in yield. Only include applicable fertilizer prices if there was a change in fertilizer use."]
[]
[]
[]
[]
[]
["Value of decreased erosion ($2.07/ton) is based on estimated N & P content of the soil (2.32 lbs N/ton, 1 lb P/ton) and fertilizer prices (USDA NRCS, May 2010, Benefit-Cost Analysis for the EQIP) and [insert farmer name] estimate of reduced mechanical erosion repair costs.",null,null,null,null,null,null,null,null,"Only include if there was a change in erosion rate, then edit appropriately depending on if grower provided an annual savings in mechanical erosion repair cost."]
[]
["Return on Investment is the ratio of Annual Total Change in Net Income to Annual Total Decreased Net Income, as a percent."]
["This material is based on work by American Farmland Trust supported by USDA NRCS CIG grant NR183A750008G008 [and insert any other associated grants funding this case study].",null,null,null,null,null,null,null,null,"Option to add applicable funding information."]
["For information about study methodology, see farmland.org/soilhealthcasestudies."]
["[insert grower's first name] received [insert amount, e.g., $/ac/yr or $/yr] through the [insert name of program (years active)]. This is not included in the analysis because cost-share is temporary and not received by all.",null,null,null,null,null,null,null,null,"Only include if grower received financial assistance.  Complete missing information based on grower's unique circumstances. "]
[]
[]
[]
["Impact of Financial Assistance Payments"]
["Increase in Income"]
["Soil Health Practice","Per Acre","Acres","Total"]
[{"$f":"IF('Other Costs & Benefits'!B83=\"\",\"\",'Other Costs & Benefits'!B83)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C83,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D83,0)","v":0},{"$f":"IFERROR(C80*B80,0)","v":0}]
[{"$f":"IF('Other Costs & Benefits'!B84=\"\",\"\",'Other Costs & Benefits'!B84)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C84,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D84,0)","v":0},{"$f":"IFERROR(C81*B81,0)","v":0}]
[{"$f":"IF('Other Costs & Benefits'!B85=\"\",\"\",'Other Costs & Benefits'!B85)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C85,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D85,0)","v":0},{"$f":"IFERROR(C82*B82,0)","v":0}]
[{"$f":"IF('Other Costs & Benefits'!B86=\"\",\"\",'Other Costs & Benefits'!B86)","v":""},{"$f":"IFERROR('Other Costs & Benefits'!C86,0)","v":0},{"$f":"IFERROR('Other Costs & Benefits'!D86,0)","v":0},{"$f":"IFERROR(C83*B83,0)","v":0}]
["Total Increase due to Financial Assistance",null,null,{"$f":"SUM(D80:D83)","v":0}]
["Annual Change in Total Net Income =",null,null,{"$f":"IFERROR(F51+D84,0)","v":0}]
["Annual Change in  Per Acre Net Income =",null,null,{"$f":"IFERROR(D85/'Study Area Overview'!$D$71,0)","v":0}]

{"sheet":"Study Area Overview","index":3,"n_rows":127,"n_cols":11,"rows_kept":127,"cut":false,"hidden":false,"merged":[[45,9,45,10],[95,1,95,3],[96,5,96,6],[98,5,98,6],[79,1,79,7],[92,0,92,7],[58,9,58,10],[73,1,74,7],[104,5,104,6],[103,5,103,6],[102,5,102,6],[101,5,101,6],[100,5,100,6],[30,0,30,7],[16,0,16,7],[39,1,41,7],[37,1,38,7],[23,3,24,3],[23,2,24,2],[23,1,24,1],[17,1,18,7],[31,1,33,7],[99,5,99,6],[97,5,97,6],[95,5,95,7],[42,1,42,7],[72,0,72,7],[78,1,78,7],[76,1,77,7],[93,1,94,7],[0,0,0,7],[1,0,1,7],[23,4,24,4],[22,1,22,7],[21,1,21,7],[20,1,20,7],[11,1,13,1],[2,0,3,7]]}
["Study Area Overview"]
["ABOUT THIS TAB:"]
["The Study Area Overview tab records the farmer name, name of farm (required), location, study area acres (required), organic Y/N (required), benchmark and current crop rotations (required), soil health practices (required), and farmer's nutrient costs, crop prices, & custom-hire costs (optional). "]
[]
[null,"Farmer Name","County","State"]
[]
[null,"Farm"]
[]
[null,"Watershed Name","Study Area Acres (required)"]
[]
[]
[null,"Are the study area crops grown organic? \n(REQUIRED; select from dropdown)"]
[]
[]
[]
[]
["Soil Health Practices (required)"]
[null,"The table below controls a macro in the R-SHEC Tool that hides sections of the 'Machinery' tab based on if a CCR is being analyzed or not (e.g., harvest machinery is only required if analyzing CCR.) That said, you may experience a slight delay when you select CCR as that initiates the macro."]
[]
[null,"Tips: "]
[null,"(1) The definition of each soil health practice is found on the ReadMe tab."]
[null,"(2) Crops under practice is optional as this information is not used substantively in the tool."]
[null,"(3) Initial year of practice is only used by the 'Yield' tab to guide users on what timeframe to use to compare benchmark and current crop yields."]
[null,"Soil Health Practice","If analyzing, select \"X\" from dropdown","Crops under practice \n(optional) ","Initial Year of Practice "]
[]
[null,"No-Till or Reduced Tillage"]
[null,"Nutrient Management"]
[null,"Cover Crops"]
[null,"Conservation Crop Rotation (CCR)"]
[]
["Study Area Crop Rotation (required)"]
[null,"Complete both the Benchmark and Current crop rotation tables, even if the crop rotation did not change. This table controls the majority of the macros in the R-SHEC Tool, matching the number of rows/columns based on the number of crops. That said, you will experience slower processing (the \"thinking\" circle) as you complete the below table, particularly the acres by crop and when the rotation includes more than three crops."]
[]
[]
[null,"Tips: "]
[null,"(1) The crop rotation information should reflect the acres where the soil health practices being analyzed were adopted."]
[null,"(2) If there is no conservation crop rotation being analyzed, enter identical crop rotation information for Benchmark and Current tables."]
[null,"(3) Double cropping is the establishment and harvest of a second crop the same season that a first crop is harvested.  Mark “X” next to the two crops harvested in the same year."]
[]
[null,"(4) To annualize the crop rotation, user can calculate average annual acres of each crop in the rotation by dividing the total acres in the rotation by the number of years in rotation, then multiply by the number of years that a specific crop is in rotation: e.g., if the Study Area is 400 acres with a 4-year crop rotation (2-corn, 1-wheat, 1-soybeans), then user enters 200 acres for corn [(400/4) * 2], 100 acres in wheat, and 100 acres in soybeans [(400/4)*1]."]
[]
[]
[null,"(5) We provide this calculated acres per year by crop in the Acres Calculators to the right of these tables, for your reference."]
[null,"(6) Only enter a crop once per rotation, and adjust the number of years and acres appropriately."]
[]
[null,"Benchmark Rotation-Cash Crop",null,null,null,null,null,null,null,"Benchmark Acres Calculator"]
[null,"Crop\n(select from dropdown)","# Years in Rotation ","Acres Per Year ","Planting Date","Harvest Date","Tillage Method (select from dropdown)","If double crop, select \"X\" from dropdown",null,"Crop","Acres/Year"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(B48=\"\",\"\",B48)","v":""},{"$f":"IF(OR($C$10=\"\",C48=\"\"),\"\",IF(($C$10/$C$58)*C48=0,\"\",($C$10/$C$58)*C48))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(B49=\"\",\"\",B49)","v":""},""]
[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,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,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,"",""]
[null,"Total (Study Area)",{"$f":"IF(COUNTA(H48:H57)>0,SUM(C48:C57)-(_xlfn.MINIFS(C48:C57,H48:H57,\"X\")),SUM(C48:C57))","v":0},{"$f":"IF(COUNTA(H48:H57)>0,SUM(D48:D57)-(_xlfn.MINIFS(D48:D57,H48:H57,\"X\")),SUM(D48:D57))","v":0}]
[null,"Current Rotation-Cash Crop",null,null,null,null,null,null,null,"Current Acres Calculator"]
[null,"Crop\n(select from dropdown)","# Years in Rotation ","Acres Per Year ","Planting Date","Harvest Date","Tillage Method (select from dropdown)","If double crop, select \"X\" from dropdown",null,"Crop","Acres/Year"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(B61=\"\",\"\",B61)","v":""},{"$f":"IF(OR($C$10=\"\",C61=\"\"),\"\",IF(($C$10/$C$71)*C61=0,\"\",($C$10/$C$71)*C61))","v":""}]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(B62=\"\",\"\",B62)","v":""},""]
[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,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,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,"",""]
[null,null,null,null,null,null,null,null,null,"",""]
[null,"Total (Study Area)",{"$f":"IF(COUNTA(H61:H70)>0,SUM(C61:C70)-(_xlfn.MINIFS(C61:C70,H61:H70,\"X\")),SUM(C61:C70))","v":0},{"$f":"IF(IF(COUNTA(H61:H70)>0,SUM(D61:D70)-(_xlfn.MINIFS(D61:D70,H61:H70,\"X\")),SUM(D61:D70))<>D58,\"Total Acres must be the same as Benchmark Rotation\",IF(COUNTA(H61:H70)>0,SUM(D61:D70)-(_xlfn.MINIFS(D61:D70,H61:H70,\"X\")),SUM(D61:D70)))","v":0}]
[]
["Study Area Cover Crop Information (required for cover crop analysis)"]
[null,"If analyzing the adoption of cover crops, the user MUST complete the table below as this information is used on the 'Cover Crops' tab. Note, you may experience slower processing as you complete this table as a macro is activated to adjust the number of cover crop tables on the 'Cover Crops' tab."]
[]
[null,"Tips: "]
[null,"(1) The user may enter the same cover crop twice if it is used before/after different crops in the crop rotation. Review the 'Cover Crops' tab to understand what data is required by cover crop species."]
[]
[null,"(2) Enter the average acreage planted by cover crop species (e.g., if farmer only plants every other row in certain cover crop, enter half the cash crop acreage)."]
[null,"Cover Crop Information",null,null,null,null,null,null,"*Would users want to see a Years in Rotation column for cover crops as we do for cash crops?"]
[null,"Cash Crop Before\n(select from dropdown)","Cover crop species","Cash Crop After\n(select from dropdown)","Cover Crop Planting Date","Cover Crop Termination Method\n(select from dropdown)","Acres Planted","Notes (optional)"]
[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,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[null,null,null,null,""]
[]
["Farmer-Provided Prices and Costs"]
[null,"If the farmer prefers to use their own values, enter them here and they will be used throughout the workbook. If no values entered, national average prices will be used throughout the workbook (see 'Prices' tab)."]
[]
[null,"Farmer-provided Prices",null,null,null,"Farmer-provided Custom-hire Costs (optional)"]
[null,"Fertilizer (N, P, K optional)","Unit","$/Unit",null,"Practice",null,"$/Acre"]
[null,"Nitrogen","Lb",null,null,"Cash Crop Planting"]
[null,"Phosphorus","Lb",null,null,"Cash Crop Fertilizer Application"]
[null,"Potassium","Lb",null,null,"Cash Crop Manure Application"]
[null,"Manure (required)","Ton",null,null,"Cash Crop Compost Application"]
[null,"Compost (required)","Ton",null,null,"Cash Crop Chemical Application"]
[null,"Cash Crop Prices (optional)","Unit","$/Unit",null,"Cash Crop Harvest"]
[null,"Barley","Bushels",null,null,"Cover Crop Planting"]
[null,"Canola","Bushels",null,null,"Cover Crop Termination"]
[null,"Corn Grain","Bushels"]
[null,"Corn Silage","Tons"]
[null,"Ensilage (green chop)","Tons"]
[null,"Flaxseed","Bushels"]
[null,"Forage (haylage)","Tons"]
[null,"Grain Sorghum (milo)","Bushels"]
[null,"Hay, alfalfa","Tons"]
[null,"Hay, all other","Tons"]
[null,"Millet (proso)","Bushels"]
[null,"Mustard seed","Bushels"]
[null,"Oats","Bushels"]
[null,"Rapeseed","Bushels"]
[null,"Rye","Bushels"]
[null,"Safflower","Bushels"]
[null,"Soybeans","Bushels"]
[null,"Sugarbeets","Tons"]
[null,"Sunflower seeds","Bushels"]
[null,"Triticale (grain)","Bushels"]
[null,"Winter wheat","Bushels"]
[null,"Wheat, other spring","Bushels"]
[null,"Cover Crop Value (optional)","Unit","$/Unit"]
[null,"Forage value","Ton"]

{"sheet":"Machinery","index":4,"n_rows":418,"n_cols":10,"rows_kept":418,"cut":false,"hidden":false,"merged":[[94,2,94,3],[91,2,91,3],[92,2,92,3],[95,3,96,3],[95,4,96,4],[102,3,103,3],[102,4,103,4],[27,7,28,7],[41,7,42,7],[82,7,83,7],[27,4,28,4],[59,2,59,3],[60,2,60,3],[57,2,57,3],[58,2,58,3],[26,7,26,8],[61,7,62,7],[61,8,62,8],[25,7,25,8],[195,2,195,3],[34,1,35,1],[34,2,35,2],[34,3,35,3],[34,4,35,4],[48,1,49,1],[48,2,49,2],[48,3,49,3],[48,4,49,4],[41,1,42,1],[41,2,42,2],[41,3,42,3],[41,4,42,4],[61,1,62,1],[61,2,62,2],[61,3,62,3],[93,2,93,3],[27,1,28,1],[27,2,28,2],[27,3,28,3],[82,1,83,1],[82,2,83,2],[82,3,83,3],[82,4,83,4],[75,1,76,1],[75,2,76,2],[75,3,76,3],[75,4,76,4],[61,4,62,4],[68,1,69,1],[68,2,69,2],[68,3,69,3],[68,4,69,4],[95,1,96,1],[95,2,96,2],[129,3,130,3],[129,4,130,4],[127,2,127,3],[128,2,128,3],[125,2,125,3],[126,2,126,3],[136,1,137,1],[136,2,137,2],[136,3,137,3],[136,4,137,4],[129,1,130,1],[129,2,130,2],[116,1,117,1],[116,2,117,2],[116,3,117,3],[116,4,117,4],[109,1,110,1],[109,2,110,2],[109,3,110,3],[109,4,110,4],[102,1,103,1],[102,2,103,2],[194,2,194,3],[150,3,151,3],[150,4,151,4],[143,1,144,1],[143,2,144,2],[143,3,144,3],[143,4,144,4],[163,1,164,1],[163,2,164,2],[163,3,164,3],[163,4,164,4],[150,1,151,1],[150,2,151,2],[170,1,171,1],[170,2,171,2],[162,2,162,3],[161,2,161,3],[159,2,159,3],[160,2,160,3],[218,1,219,1],[218,2,219,2],[218,3,219,3],[218,4,219,4],[230,2,230,3],[170,3,171,3],[170,4,171,4],[197,4,198,4],[204,1,205,1],[204,2,205,2],[204,3,205,3],[204,4,205,4],[184,1,185,1],[184,2,185,2],[184,3,185,3],[184,4,185,4],[177,1,178,1],[177,2,178,2],[177,3,178,3],[177,4,178,4],[197,1,198,1],[197,2,198,2],[197,3,198,3],[193,2,193,3],[231,1,232,1],[231,2,232,2],[231,3,232,3],[227,2,227,3],[228,2,228,3],[231,4,232,4],[238,1,239,1],[238,2,239,2],[238,3,239,3],[238,4,239,4],[229,2,229,3],[196,2,196,3],[265,4,266,4],[272,1,273,1],[272,2,273,2],[272,3,273,3],[272,4,273,4],[252,1,253,1],[252,2,253,2],[252,3,253,3],[252,4,253,4],[245,1,246,1],[245,2,246,2],[245,3,246,3],[245,4,246,4],[264,2,264,3],[263,2,263,3],[265,1,266,1],[265,2,266,2],[265,3,266,3],[261,2,261,3],[211,1,212,1],[211,2,212,2],[211,3,212,3],[211,4,212,4],[262,2,262,3],[299,4,300,4],[306,1,307,1],[306,2,307,2],[306,3,307,3],[306,4,307,4],[286,1,287,1],[286,2,287,2],[286,3,287,3],[286,4,287,4],[279,1,280,1],[279,2,280,2],[279,3,280,3],[279,4,280,4],[298,2,298,3],[297,2,297,3],[295,2,295,3],[296,2,296,3],[299,1,300,1],[299,2,300,2],[299,3,300,3],[61,9,62,9],[68,6,69,6],[68,7,69,7],[68,8,69,8],[68,9,69,9],[27,8,28,8],[27,9,28,9],[34,6,35,6],[34,7,35,7],[34,8,35,8],[34,9,35,9],[48,6,49,6],[48,7,49,7],[48,8,49,8],[48,9,49,9],[41,8,42,8],[41,9,42,9],[27,6,28,6],[41,6,42,6],[61,6,62,6],[59,7,59,8],[60,7,60,8],[57,7,57,8],[58,7,58,8],[125,7,125,8],[82,8,83,8],[82,9,83,9],[75,6,76,6],[75,7,76,7],[75,8,76,8],[75,9,76,9],[95,6,96,6],[95,7,96,7],[95,8,96,8],[95,9,96,9],[91,7,91,8],[92,7,92,8],[93,7,93,8],[94,7,94,8],[82,6,83,6],[102,6,103,6],[102,7,103,7],[102,8,103,8],[102,9,103,9],[116,6,117,6],[116,7,117,7],[116,8,117,8],[116,9,117,9],[109,6,110,6],[109,7,110,7],[109,8,110,8],[109,9,110,9],[163,6,164,6],[163,7,164,7],[163,8,164,8],[163,9,164,9],[129,8,130,8],[129,9,130,9],[136,6,137,6],[136,7,137,7],[136,8,137,8],[136,9,137,9],[159,7,159,8],[160,7,160,8],[126,7,126,8],[129,6,130,6],[129,7,130,7],[150,8,151,8],[150,9,151,9],[143,8,144,8],[143,9,144,9],[128,7,128,8],[127,7,127,8],[143,6,144,6],[143,7,144,7],[150,6,151,6],[150,7,151,7],[197,9,198,9],[204,6,205,6],[204,7,205,7],[204,8,205,8],[204,9,205,9],[184,6,185,6],[184,7,185,7],[184,8,185,8],[184,9,185,9],[177,6,178,6],[177,7,178,7],[177,8,178,8],[177,9,178,9],[197,6,198,6],[170,6,171,6],[170,7,171,7],[170,8,171,8],[170,9,171,9],[162,7,162,8],[193,7,193,8],[194,7,194,8],[196,7,196,8],[195,7,195,8],[231,9,232,9],[238,6,239,6],[238,7,239,7],[238,8,239,8],[238,9,239,9],[218,6,219,6],[218,7,219,7],[218,8,219,8],[218,9,219,9],[211,6,212,6],[211,7,212,7],[211,8,212,8],[211,9,212,9],[231,6,232,6],[231,7,232,7],[231,8,232,8],[227,7,227,8],[279,9,280,9],[299,6,300,6],[228,7,228,8],[230,7,230,8],[229,7,229,8],[265,9,266,9],[272,6,273,6],[272,7,273,7],[272,8,273,8],[272,9,273,9],[252,6,253,6],[252,7,253,7],[252,8,253,8],[252,9,253,9],[245,6,246,6],[245,7,246,7],[245,8,246,8],[245,9,246,9],[265,6,266,6],[313,9,314,9],[333,7,334,7],[265,7,266,7],[265,8,266,8],[261,7,261,8],[262,7,262,8],[264,7,264,8],[263,7,263,8],[299,9,300,9],[306,7,307,7],[306,8,307,8],[306,9,307,9],[333,9,334,9],[299,7,300,7],[299,8,300,8],[295,7,295,8],[296,7,296,8],[298,7,298,8],[297,7,297,8],[286,7,287,7],[286,8,287,8],[286,9,287,9],[279,7,280,7],[279,8,280,8],[340,9,341,9],[320,6,321,6],[320,7,321,7],[320,8,321,8],[320,9,321,9],[329,7,329,8],[330,7,330,8],[332,7,332,8],[331,7,331,8],[333,6,334,6],[354,9,355,9],[347,6,348,6],[347,7,348,7],[347,8,348,8],[347,9,348,9],[372,1,372,5],[373,2,373,3],[373,4,373,5],[354,1,355,1],[354,2,355,2],[354,3,355,3],[354,4,355,4],[347,1,348,1],[347,2,348,2],[347,3,348,3],[347,4,348,4],[354,6,355,6],[354,7,355,7],[354,8,355,8],[1,0,1,6],[2,0,2,6],[0,0,0,9],[17,1,17,7],[14,1,14,7],[13,1,13,7],[15,1,16,7],[18,1,19,7],[12,1,12,7],[3,0,11,7],[23,7,23,8],[24,7,24,8],[313,6,314,6],[313,7,314,7],[313,8,314,8],[306,6,307,6],[387,1,387,2],[388,1,388,2],[386,1,386,2],[386,4,386,5],[333,8,334,8],[313,1,314,1],[313,2,314,2],[313,3,314,3],[313,4,314,4],[332,2,332,3],[331,2,331,3],[333,1,334,1],[333,2,334,2],[333,3,334,3],[329,2,329,3],[330,2,330,3],[333,4,334,4],[340,8,341,8],[20,1,21,7],[22,1,22,7],[365,1,370,5],[387,4,387,5],[388,4,388,5],[23,2,23,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[340,1,341,1],[340,2,341,2],[340,3,341,3],[340,4,341,4],[320,1,321,1],[320,2,321,2],[320,3,321,3],[320,4,321,4],[340,6,341,6],[340,7,341,7],[286,6,287,6],[279,6,280,6],[161,7,161,8],[197,7,198,7],[197,8,198,8]]}
["Machinery Changes due to Soil Health Practices"]
[]
["ABOUT THIS TAB:"]
["The Machinery tab calculates the increases and decreases in tillage, planting, chemical, nutrient, &/or harvest machinery costs. Users select from a dropdown list of machinery and enter the number of passes per year. The number of tables shown will correspond to the number of crops in the crop rotation provided in the 'Study Area Overview' tab. Presented in the 'Summary of Changes in Machinery Costs\" table at the end of this tab is the calculated changes in machinery cost on an annual per acre basis and for the entire Study Area, by crop and as a weighted average for the Study Area.\n\nIf analyzing a conservation crop rotation (CCR), you must provide all benchmark and current machinery - even if there is no difference - because when acreage shifts from one crop to another crop, we need to estimate a per acre net income for each crop impacted. This allows the RSHEC to quantify the change in Study Area net income due to a CCR. However, if a new crop is being introduced as part of a CCR, then just list the “current” machinery as there is no benchmark.  If NOT analyzing a CCR, the harvest machinery rows are hidden and you only need to provide benchmark and current machinery operations that changed due to the adoption of the other soil health practices.\n\nNote: This tab can be used on its own to analyze changes in machinery operations generally (with or without the adoption of soil health practices.)"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TIPS:"]
[null,"(1) Benchmark refers to the period before soil health practices were adopted."]
[null,"(2) Current refers to the period after soil health practices were adopted."]
[null,"(3) If growing hay in rotation, the tillage and planting machinery sums of \"Total Cost/Ac\" are automatically adjusted to account for the fact that hay production involves only one year of machinery costs to establish as a perennial crop based on the number of years in rotation entered for hay in the 'Study Area Overview' crop rotation table. The machinery costs associated with hay establishment is prorated by the number of years of hay in the rotation.\t"]
[]
[null,"(4) If analyzing the adoption of a cover crop, do not include new machinery used to establish, manage, &/or terminate cover crops. That information is entered on the 'Cover Crops' tab. Be careful not to double-count."]
[null,"(5) Review the list of machinery and associated costs on the \"Machinery Costs\" tab to determine the machinery that most closely matches your equipment and costs. The information in the 'Machinery Costs' tab is captured in the corresponding dropdown lists on this tab."]
[]
[null,"(6) Alternatively, follow directions on the \"Machinery Costs\" tab to add machinery costs to the list as identified by the yellow-shaded cells; OR add farmer-provided custom-hire operations costs to the 'Study Area Overview' tab. These additions will then be made available to select from in the dropdown list."]
[]
[null,"(7) \"# Passes/Yr\" refers to the number of passes the equipment takes over that crop in a growing season. Partial passes may be entered if that piece of equipment does not pass over every acre of that crop."]
[null,"Benchmark Cash Crop 1:",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},null,null,null,"Current Cash Crop 1:",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$48=\"\",\"\",'Study Area Overview'!$G$48)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$61=\"\",\"\",'Study Area Overview'!$G$61)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$48=\"\",\"\",'Study Area Overview'!$C$48)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$61=\"\",\"\",'Study Area Overview'!$C$61)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$48=\"\",\"\",'Study Area Overview'!$D$48)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$61=\"\",\"\",'Study Area Overview'!$D$61)","v":""}]
[null," Cash Crop 1 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 1 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B30,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D30*C30, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G30,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I30*H30, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B31,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D31*C31, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G31,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I31*H31, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B32,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D32*C32, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G32,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I32*H32, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B33,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D33*C33, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G33,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I33*H33, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C24=\"Hay, alfalfa\",C24=\"Hay, all Other\"),(SUM(E30:E33))/C26,SUM(E30:E33)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H24=\"Hay, alfalfa\",H24=\"Hay, all Other\"),(SUM(J30:J33))/H26,SUM(J30:J33)),0)","v":0}]
[null," Cash Crop 1 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 1 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B37,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D37*C37, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G37,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I37*H37, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B38,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D38*C38, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G38,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I38*H38, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B39,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D39*C39, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G39,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I39*H39, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B40,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D40*C40, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G40,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I40*H40, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C24=\"Hay, alfalfa\",C24=\"Hay, all Other\"),(SUM(E37:E40))/C26,SUM(E37:E40)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H24=\"Hay, alfalfa\",H24=\"Hay, all Other\"),(SUM(J37:J40))/H26,SUM(J37:J40)),0)","v":0}]
[null," Cash Crop 1 Benchmark \nChemical & Nutrient Machinery ","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 1 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B44,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D44*C44, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G44,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I44*H44, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B45,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D45*C45, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G45,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I45*H45, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B46,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D46*C46, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G46,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I46*H46, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B47,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D47*C47, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G47,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I47*H47, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E44:E47)","v":0},null,null,null,null,{"$f":"SUM(J44:J47)","v":0}]
[null," Cash Crop 1 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 1 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B51,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D51*C51, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G51,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I51*H51, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B52,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D52*C52, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G52,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I52*H52, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B53,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D53*C53, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G53,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I53*H53, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B54,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D54*C54, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G54,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I54*H54, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E51:E54)","v":0},null,null,null,null,{"$f":"SUM(J51:J54)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E34,E41,E48,E55)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J34,J41,J48,J55)","v":0}]
[]
[null,"Benchmark Cash Crop 2:",{"$f":"'Study Area Overview'!$B$49","v":0},null,null,null,"Current Cash Crop 2:",{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$49=\"\",\"\",'Study Area Overview'!$G$49)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$62=\"\",\"\",'Study Area Overview'!$G$62)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$49=\"\",\"\",'Study Area Overview'!$C$49)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$62=\"\",\"\",'Study Area Overview'!$C$62)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$49=\"\",\"\",'Study Area Overview'!$D$49)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$62=\"\",\"\",'Study Area Overview'!$D$62)","v":""}]
[null," Cash Crop 2 Benchmark Tillage Machinery \n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 2 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B64,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D64*C64, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G64,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I64*H64, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B65,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D65*C65, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G65,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I65*H65, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B66,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D66*C66, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G66,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I66*H66, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B67,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D67*C67, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G67,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I67*H67, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C58=\"Hay, alfalfa\",C58=\"Hay, all Other\"),(SUM(E64:E67))/C60,SUM(E64:E67)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H58=\"Hay, alfalfa\",H58=\"Hay, all Other\"),(SUM(J64:J67))/H60,SUM(J64:J67)),0)","v":0}]
[null," Cash Crop 2 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 2 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B71,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D71*C71, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G71,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I71*H71, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B72,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D72*C72, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G72,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I72*H72, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B73,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D73*C73, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G73,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I73*H73, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B74,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D74*C74, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G74,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I74*H74, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C58=\"Hay, alfalfa\",C58=\"Hay, all Other\"),(SUM(E71:E74))/C60,SUM(E71:E74)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H58=\"Hay, alfalfa\",H58=\"Hay, all Other\"),(SUM(J71:J74))/H60,SUM(J71:J74)),0)","v":0}]
[null," Cash Crop 2 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 2 Current \nChemical & Nutrient Machinery ","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B78,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D78*C78, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G78,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I78*H78, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B79,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D79*C79, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G79,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I79*H79, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B80,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D80*C80, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G80,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I80*H80, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B81,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D81*C81, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G81,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I81*H81, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E78:E81)","v":0},null,null,null,null,{"$f":"SUM(J78:J81)","v":0}]
[null," Cash Crop 2 Benchmark Harvest Machinery","Cost/Ac",null,"Total Cost/Ac",null," Cash Crop 2 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B85,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D85*C85, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G85,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I85*H85, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B86,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D86*C86, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G86,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I86*H86, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B87,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D87*C87, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G87,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I87*H87, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B88,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D88*C88, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G88,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I88*H88, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E85:E88)","v":0},null,null,null,null,{"$f":"SUM(J85:J88)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E68,E75,E82,E89)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J68,J75,J82,J89)","v":0}]
[]
[null,"Benchmark Cash Crop 3:",{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},null,null,null,"Current Cash Crop 3:",{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$50=\"\",\"\",'Study Area Overview'!$G$50)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$63=\"\",\"\",'Study Area Overview'!$G$63)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$50=\"\",\"\",'Study Area Overview'!$C$50)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$63=\"\",\"\",'Study Area Overview'!$C$63)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$50=\"\",\"\",'Study Area Overview'!$D$50)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$63=\"\",\"\",'Study Area Overview'!$D$63)","v":""}]
[null," Cash Crop 3 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 3 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B98,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D98*C98, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G98,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I98*H98, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B99,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D99*C99, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G99,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I99*H99, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B100,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D100*C100, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G100,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I100*H100, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B101,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D101*C101, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G101,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I101*H101, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C92=\"Hay, alfalfa\",C92=\"Hay, all Other\"),(SUM(E98:E101))/C94,SUM(E98:E101)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(N98=\"Hay, alfalfa\",N98=\"Hay, all Other\"),(SUM(J98:J101))/N100,SUM(J98:J101)),0)","v":0}]
[null," Cash Crop 3 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 3 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B105,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D105*C105, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G105,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I105*H105, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B106,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D106*C106, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G106,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I106*H106, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B107,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D107*C107, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G107,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I107*H107, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B108,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D108*C108, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G108,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I108*H108, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C92=\"Hay, alfalfa\",C92=\"Hay, all Other\"),(SUM(E105:E108))/C94,SUM(E105:E108)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(N98=\"Hay, alfalfa\",N98=\"Hay, all Other\"),(SUM(J105:J108))/N100,SUM(J105:J108)),0)","v":0}]
[null," Cash Crop 3 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 3 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B112,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D112*C112, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G112,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I112*H112, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B113,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D113*C113, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G113,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I113*H113, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B114,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D114*C114, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G114,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I114*H114, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B115,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D115*C115, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G115,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I115*H115, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E112:E115)","v":0},null,null,null,null,{"$f":"SUM(J112:J115)","v":0}]
[null," Cash Crop 3 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 3 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B119,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D119*C119, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G119,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I119*H119, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B120,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D120*C120, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G120,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I120*H120, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B121,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D121*C121, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G121,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I121*H121, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B122,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D122*C122, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G122,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I122*H122, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E119:E122)","v":0},null,null,null,null,{"$f":"SUM(J119:J122)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E102,E109,E116,E123)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J102,J109,J116,J123)","v":0}]
[]
[null,"Benchmark Cash Crop 4:",{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},null,null,null,"Current Cash Crop 4:",{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$51=\"\",\"\",'Study Area Overview'!$G$51)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$64=\"\",\"\",'Study Area Overview'!$G$64)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$51=\"\",\"\",'Study Area Overview'!$C$51)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$64=\"\",\"\",'Study Area Overview'!$C$64)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$51=\"\",\"\",'Study Area Overview'!$D$51)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$64=\"\",\"\",'Study Area Overview'!$D$64)","v":""}]
[null," Cash Crop 4 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 4 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B132,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D132*C132, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G132,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I132*H132, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B133,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D133*C133, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G133,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I133*H133, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B134,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D134*C134, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G134,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I134*H134, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B135,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D135*C135, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G135,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I135*H135, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C126=\"Hay, alfalfa\",C126=\"Hay, all Other\"),(SUM(E132:E135))/C128,SUM(E132:E135)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H126=\"Hay, alfalfa\",H126=\"Hay, all Other\"),(SUM(J132:J135))/H128,SUM(J132:J135)),0)","v":0}]
[null," Cash Crop 4 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 4 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B139,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D139*C139, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G139,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I139*H139, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B140,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D140*C140, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G140,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I140*H140, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B141,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D141*C141, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G141,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I141*H141, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B142,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D142*C142, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G142,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I142*H142, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C126=\"Hay, alfalfa\",C126=\"Hay, all Other\"),(SUM(E139:E142))/C128,SUM(E139:E142)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H126=\"Hay, alfalfa\",H126=\"Hay, all Other\"),(SUM(J139:J142))/H128,SUM(J139:J142)),0)","v":0}]
[null," Cash Crop 4 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 4 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B146,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D146*C146, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G146,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I146*H146, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B147,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D147*C147, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G147,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I147*H147, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B148,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D148*C148, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G148,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I148*H148, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B149,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D149*C149, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G149,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I149*H149, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E146:E149)","v":0},null,null,null,null,{"$f":"SUM(J146:J149)","v":0}]
[null," Cash Crop 4 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 4 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B153,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D153*C153, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G153,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I153*H153, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B154,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D154*C154, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G154,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I154*H154, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B155,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D155*C155, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G155,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I155*H155, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B156,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D156*C156, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G156,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I156*H156, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E153:E156)","v":0},null,null,null,null,{"$f":"SUM(J153:J156)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E136,E143,E150,E157)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J136,J143,J150,J157)","v":0}]
[]
[null,"Benchmark Cash Crop 5:",{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},null,null,null,"Current Cash Crop 5:",{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$52=\"\",\"\",'Study Area Overview'!$G$52)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$65=\"\",\"\",'Study Area Overview'!$G$65)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$52=\"\",\"\",'Study Area Overview'!$C$52)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$65=\"\",\"\",'Study Area Overview'!$C$65)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$52=\"\",\"\",'Study Area Overview'!$D$52)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$65=\"\",\"\",'Study Area Overview'!$D$65)","v":""}]
[null," Cash Crop 5 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 5 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B166,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D166*C166, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G166,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I166*H166, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B167,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D167*C167, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G167,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I167*H167, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B168,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D168*C168, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G168,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I168*H168, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B169,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D169*C169, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G169,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I169*H169, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C160=\"Hay, alfalfa\",C160=\"Hay, all Other\"),(SUM(E166:E169))/C162,SUM(E166:E169)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H160=\"Hay, alfalfa\",H160=\"Hay, all Other\"),(SUM(J166:J169))/H162,SUM(J166:J169)),0)","v":0}]
[null," Cash Crop 5 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 5 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B173,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D173*C173, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G173,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I173*H173, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B174,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D174*C174, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G174,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I174*H174, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B175,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D175*C175, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G175,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I175*H175, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B176,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D176*C176, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G176,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I176*H176, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C160=\"Hay, alfalfa\",C160=\"Hay, all Other\"),(SUM(E173:E176))/C162,SUM(E173:E176)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H160=\"Hay, alfalfa\",H160=\"Hay, all Other\"),(SUM(J173:J176))/H162,SUM(J173:J176)),0)","v":0}]
[null," Cash Crop 5 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 5 Current \nChemical & Nutrient Machinery ","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B180,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D180*C180, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G180,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I180*H180, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B181,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D181*C181, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G181,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I181*H181, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B182,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D182*C182, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G182,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I182*H182, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B183,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D183*C183, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G183,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I183*H183, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E180:E183)","v":0},null,null,null,null,{"$f":"SUM(J180:J183)","v":0}]
[null," Cash Crop 5 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 5 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B187,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D187*C187, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G187,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I187*H187, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B188,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D188*C188, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G188,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I188*H188, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B189,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D189*C189, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G189,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I189*H189, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B190,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D190*C190, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G190,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I190*H190, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E187:E190)","v":0},null,null,null,null,{"$f":"SUM(J187:J190)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E170,E177,E184,E191)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J170,J177,J184,J191)","v":0}]
[]
[null,"Benchmark Cash Crop 6:",{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},null,null,null,"Current Cash Crop 6:",{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$53=\"\",\"\",'Study Area Overview'!$G$53)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$66=\"\",\"\",'Study Area Overview'!$G$66)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$53=\"\",\"\",'Study Area Overview'!$C$53)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$66=\"\",\"\",'Study Area Overview'!$C$66)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$53=\"\",\"\",'Study Area Overview'!$D$53)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$66=\"\",\"\",'Study Area Overview'!$D$66)","v":""}]
[null," Cash Crop 6 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 6 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B200,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D200*C200, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G200,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I200*H200, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B201,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D201*C201, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G201,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I201*H201, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B202,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D202*C202, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G202,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I202*H202, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B203,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D203*C203, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G203,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I203*H203, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C194=\"Hay, alfalfa\",C194=\"Hay, all Other\"),(SUM(E200:E203))/C196,SUM(E200:E203)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H194=\"Hay, alfalfa\",H194=\"Hay, all Other\"),(SUM(J200:J203))/H196,SUM(J200:J203)),0)","v":0}]
[null," Cash Crop 6 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 6 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B207,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D207*C207, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G207,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I207*H207, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B208,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D208*C208, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G208,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I208*H208, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B209,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D209*C209, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G209,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I209*H209, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B210,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D210*C210, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G210,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I210*H210, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C194=\"Hay, alfalfa\",C194=\"Hay, all Other\"),(SUM(E207:E210))/C196,SUM(E207:E210)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H194=\"Hay, alfalfa\",H194=\"Hay, all Other\"),(SUM(J207:J210))/H196,SUM(J207:J210)),0)","v":0}]
[null," Cash Crop 6 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 6 Current \nChemical & Nutrient Machinery ","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B214,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D214*C214, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G214,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I214*H214, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B215,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D215*C215, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G215,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I215*H215, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B216,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D216*C216, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G216,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I216*H216, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B217,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D217*C217, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G217,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I217*H217, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E214:E217)","v":0},null,null,null,null,{"$f":"SUM(J214:J217)","v":0}]
[null," Cash Crop 6 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 6 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B221,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D221*C221, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G221,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I221*H221, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B222,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D222*C222, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G222,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I222*H222, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B223,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D223*C223, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G223,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I223*H223, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B224,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D224*C224, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G224,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I224*H224, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E221:E224)","v":0},null,null,null,null,{"$f":"SUM(J221:J224)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E204,E211,E218,E225)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J204,J211,J218,J225)","v":0}]
[]
[null,"Benchmark Cash Crop 7:",{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},null,null,null,"Current Cash Crop 7:",{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$54=\"\",\"\",'Study Area Overview'!$G$54)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$67=\"\",\"\",'Study Area Overview'!$G$67)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$54=\"\",\"\",'Study Area Overview'!$C$54)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$67=\"\",\"\",'Study Area Overview'!$C$67)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$54=\"\",\"\",'Study Area Overview'!$D$54)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$67=\"\",\"\",'Study Area Overview'!$D$67)","v":""}]
[null," Cash Crop 7 Benchmark Tillage Machinery \n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 7 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B234,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D234*C234, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G234,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I234*H234, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B235,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D235*C235, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G235,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I235*H235, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B236,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D236*C236, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G236,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I236*H236, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B237,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D237*C237, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G237,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I237*H237, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C228=\"Hay, alfalfa\",C228=\"Hay, all Other\"),(SUM(E234:E237))/C230,SUM(E234:E237)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H228=\"Hay, alfalfa\",H228=\"Hay, all Other\"),(SUM(J234:J237))/H230,SUM(J234:J237)),0)","v":0}]
[null," Cash Crop 7 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 7 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B241,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D241*C241, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G241,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I241*H241, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B242,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D242*C242, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G242,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I242*H242, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B243,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D243*C243, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G243,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I243*H243, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B244,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D244*C244, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G244,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I244*H244, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C228=\"Hay, alfalfa\",C228=\"Hay, all Other\"),(SUM(E241:E244))/C230,SUM(E241:E244)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H228=\"Hay, alfalfa\",H228=\"Hay, all Other\"),(SUM(J241:J244))/H230,SUM(J241:J244)),0)","v":0}]
[null," Cash Crop 7 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 7 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B248,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D248*C248, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G248,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I248*H248, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B249,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D249*C249, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G249,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I249*H249, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B250,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D250*C250, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G250,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I250*H250, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B251,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D251*C251, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G251,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I251*H251, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E248:E251)","v":0},null,null,null,null,{"$f":"SUM(J248:J251)","v":0}]
[null," Cash Crop 7 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 7 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B255,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D255*C255, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G255,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I255*H255, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B256,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D256*C256, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G256,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I256*H256, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B257,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D257*C257, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G257,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I257*H257, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B258,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D258*C258, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G258,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I258*H258, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E255:E258)","v":0},null,null,null,null,{"$f":"SUM(J255:J258)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E238,E245,E252,E259)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J238,J245,J252,J259)","v":0}]
[]
[null,"Benchmark Cash Crop 8:",{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},null,null,null,"Current Cash Crop 8:",{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$55=\"\",\"\",'Study Area Overview'!$G$55)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$68=\"\",\"\",'Study Area Overview'!$G$68)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$55=\"\",\"\",'Study Area Overview'!$C$55)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$68=\"\",\"\",'Study Area Overview'!$C$68)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$55=\"\",\"\",'Study Area Overview'!$D$55)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$68=\"\",\"\",'Study Area Overview'!$D$68)","v":""}]
[null," Cash Crop 8 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 8 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B268,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D268*C268, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G268,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I268*H268, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B269,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D269*C269, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G269,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I269*H269, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B270,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D270*C270, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G270,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I270*H270, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B271,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D271*C271, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G271,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I271*H271, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C262=\"Hay, alfalfa\",C262=\"Hay, all Other\"),(SUM(E268:E271))/C264,SUM(E268:E271)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H262=\"Hay, alfalfa\",H262=\"Hay, all Other\"),(SUM(J268:J271))/H264,SUM(J268:J271)),0)","v":0}]
[null," Cash Crop 8 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 8 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B275,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D275*C275, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G275,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I275*H275, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B276,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D276*C276, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G276,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I276*H276, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B277,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D277*C277, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G277,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I277*H277, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B278,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D278*C278, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G278,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I278*H278, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C262=\"Hay, alfalfa\",C262=\"Hay, all Other\"),(SUM(E275:E278))/C264,SUM(E275:E278)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H262=\"Hay, alfalfa\",H262=\"Hay, all Other\"),(SUM(J275:J278))/H264,SUM(J275:J278)),0)","v":0}]
[null," Cash Crop 8 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 8 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B282,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D282*C282, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G282,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I282*H282, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B283,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D283*C283, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G283,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I283*H283, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B284,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D284*C284, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G284,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I284*H284, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B285,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D285*C285, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G285,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I285*H285, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E282:E285)","v":0},null,null,null,null,{"$f":"SUM(J282:J285)","v":0}]
[null," Cash Crop 8 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 8 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B289,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D289*C289, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G289,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I289*H289, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B290,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D290*C290, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G290,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I290*H290, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B291,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D291*C291, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G291,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I291*H291, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B292,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D292*C292, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G292,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I292*H292, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E289:E292)","v":0},null,null,null,null,{"$f":"SUM(J289:J292)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E272,E279,E286,E293)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J272,J279,J286,J293)","v":0}]
[]
[null,"Benchmark Cash Crop 9:",{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},null,null,null,"Current Cash Crop 9:",{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$56=\"\",\"\",'Study Area Overview'!$G$56)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$69=\"\",\"\",'Study Area Overview'!$G$69)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$56=\"\",\"\",'Study Area Overview'!$C$56)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$69=\"\",\"\",'Study Area Overview'!$C$69)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$56=\"\",\"\",'Study Area Overview'!$D$56)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$69=\"\",\"\",'Study Area Overview'!$D$69)","v":""}]
[null," Cash Crop 9 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 9 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B302,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D302*C302, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G302,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I302*H302, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B303,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D303*C303, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G303,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I303*H303, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B304,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D304*C304, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G304,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I304*H304, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B305,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D305*C305, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G305,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I305*H305, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C296=\"Hay, alfalfa\",C296=\"Hay, all Other\"),(SUM(E302:E305))/C298,SUM(E302:E305)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H296=\"Hay, alfalfa\",H296=\"Hay, all Other\"),(SUM(J302:J305))/H298,SUM(J302:J305)),0)","v":0}]
[null," Cash Crop 9 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 9 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B309,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D309*C309, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G309,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I309*H309, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B310,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D310*C310, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G310,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I310*H310, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B311,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D311*C311, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G311,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I311*H311, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B312,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D312*C312, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G312,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I312*H312, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C296=\"Hay, alfalfa\",C296=\"Hay, all Other\"),(SUM(E309:E312))/C298,SUM(E309:E312)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H296=\"Hay, alfalfa\",H296=\"Hay, all Other\"),(SUM(J309:J312))/H298,SUM(J309:J312)),0)","v":0}]
[null," Cash Crop 9 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 9 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B316,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D316*C316, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G316,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I316*H316, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B317,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D317*C317, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G317,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I317*H317, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B318,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D318*C318, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G318,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I318*H318, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B319,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D319*C319, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G319,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I319*H319, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E316:E319)","v":0},null,null,null,null,{"$f":"SUM(J316:J319)","v":0}]
[null," Cash Crop 9 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 9 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B323,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D323*C323, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G323,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I323*H323, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B324,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D324*C324, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G324,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I324*H324, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B325,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D325*C325, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G325,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I325*H325, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B326,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D326*C326, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G326,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I326*H326, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E323:E326)","v":0},null,null,null,null,{"$f":"SUM(J323:J326)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E306,E313,E320,E327)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J306,J313,J320,J327)","v":0}]
[]
[null,"Benchmark Cash Crop 10:",{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""},null,null,null,"Current Cash Crop 10:",{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Benchmark Tillage:",{"$f":"IF('Study Area Overview'!$G$57=\"\",\"\",'Study Area Overview'!$G$57)","v":""},null,null,null,"Current Tillage:",{"$f":"IF('Study Area Overview'!$G$70=\"\",\"\",'Study Area Overview'!$G$70)","v":""}]
[null,"Benchmark Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$57=\"\",\"\",'Study Area Overview'!$C$57)","v":""},null,null,null,"Current Years in Rotation:",{"$f":"IF('Study Area Overview'!$C$70=\"\",\"\",'Study Area Overview'!$C$70)","v":""}]
[null,"Benchmark Acres:",{"$f":"IF('Study Area Overview'!$D$57=\"\",\"\",'Study Area Overview'!$D$57)","v":""},null,null,null,"Current Acres:",{"$f":"IF('Study Area Overview'!$D$70=\"\",\"\",'Study Area Overview'!$D$70)","v":""}]
[null," Cash Crop 10 Benchmark Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 10 Current Tillage Machinery\n(select from dropdown)","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B336,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D336*C336, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G336,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I336*H336, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B337,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D337*C337, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G337,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I337*H337, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B338,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D338*C338, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G338,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I338*H338, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B339,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D339*C339, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G339,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I339*H339, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C330=\"Hay, alfalfa\",C330=\"Hay, all Other\"),(SUM(E336:E339))/C332,SUM(E336:E339)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H330=\"Hay, alfalfa\",H330=\"Hay, all Other\"),(SUM(J336:J339))/H332,SUM(J336:J339)),0)","v":0}]
[null," Cash Crop 10 Benchmark Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 10 Current Planting Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B343,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D343*C343, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G343,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I343*H343, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B344,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D344*C344, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G344,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I344*H344, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B345,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D345*C345, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G345,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I345*H345, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B346,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D346*C346, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G346,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I346*H346, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(IF(OR(C330=\"Hay, alfalfa\",C330=\"Hay, all Other\"),(SUM(E343:E346))/C332,SUM(E343:E346)),0)","v":0},null,null,null,null,{"$f":"IFERROR(IF(OR(H330=\"Hay, alfalfa\",H330=\"Hay, all Other\"),(SUM(J343:J346))/H332,SUM(J343:J346)),0)","v":0}]
[null," Cash Crop 10 Benchmark \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 10 Current \nChemical & Nutrient Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B350,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D350*C350, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G350,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I350*H350, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B351,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D351*C351, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G351,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I351*H351, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B352,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D352*C352, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G352,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I352*H352, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B353,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D353*C353, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G353,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I353*H353, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E350:E353)","v":0},null,null,null,null,{"$f":"SUM(J350:J353)","v":0}]
[null," Cash Crop 10 Benchmark Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac",null," Cash Crop 10 Current Harvest Machinery","Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,{"$f":"IFERROR(VLOOKUP(B357,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D357*C357, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G357,'Machinery Costs'!$B$162:$E$187,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I357*H357, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B358,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D358*C358, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G358,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I358*H358, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B359,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D359*C359, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G359,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I359*H359, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,{"$f":"IFERROR(VLOOKUP(B360,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(D360*C360, \"See 'Machinery Costs' tab\")","v":0},null,null,{"$f":"IFERROR(VLOOKUP(G360,'Machinery Costs'!$B$165:$E$186,4,FALSE),0)","v":0},null,{"$f":"IFERROR(I360*H360, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"SUM(E357:E360)","v":0},null,null,null,null,{"$f":"SUM(J357:J360)","v":0}]
[null,null,null,"Total $/Ac",{"$f":"SUM(E340,E347,E354,E361)","v":0},null,null,null,"Total $/Ac",{"$f":"SUM(J340,J347,J354,J361)","v":0}]
[]
[]
["Change in Machinery Costs"]
[null,"The results below summarize first by crop the benchmark and current total machinery cost in per acre and per year (i.e., per acre multiplied by crop acres); and then the study area total $/yr. The last two rows present the total study area weighted average change in all machinery costs across all crops. Two categories of weighted averages are provided: the first being the weighted average considering only changes on acres with the same before/after crop, while the second being the weighted average considering only changes on acres with different before/after crops.\n\nIf not analyzing a CCR, only the first weighted average applies because there is no change in crop rotation analyzed."]
[]
[]
[]
[]
[]
[]
[null,"Summary of Machinery Costs"]
[null,null,"Benchmark",null,"Current"]
[null,"Current Cash Crop","$/Ac","$/Yr","$/Ac","$/Yr"]
[null,{"$f":"'Study Area Overview'!$B$61","v":0},{"$f":"IF(E56=0,0,E56)","v":0},{"$f":"IFERROR(C376*C27,0)","v":0},{"$f":"IF(J56=0,0,J56)","v":0},{"$f":"IFERROR(E376*H27,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$62","v":0},{"$f":"IF(E90=0,0,E90)","v":0},{"$f":"IFERROR(C377*C61,0)","v":0},{"$f":"IF(J90=0,0,J90)","v":0},{"$f":"IFERROR(E377*H61,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$63","v":0},{"$f":"IF(E124=0,0,E124)","v":0},{"$f":"IFERROR(C378*C95,0)","v":0},{"$f":"IF(J124=0,0,J124)","v":0},{"$f":"IFERROR(E378*H95,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$64","v":0},{"$f":"IF(E158=0,0,E158)","v":0},{"$f":"IFERROR(C379*C129,0)","v":0},{"$f":"IF(J158=0,0,J158)","v":0},{"$f":"IFERROR(E379*H129,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$65","v":0},{"$f":"IF(E192=0,0,E192)","v":0},{"$f":"IFERROR(C380*C163,0)","v":0},{"$f":"IF(J192=0,0,J192)","v":0},{"$f":"IFERROR(E380*H163,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$66","v":0},{"$f":"IF(E226=0,0,E226)","v":0},{"$f":"IFERROR(C381*C197,0)","v":0},{"$f":"IF(J226=0,0,J226)","v":0},{"$f":"IFERROR(E381*H197,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$67","v":0},{"$f":"IF(E260=0,0,E260)","v":0},{"$f":"IFERROR(C382*C231,0)","v":0},{"$f":"IF(J260=0,0,J260)","v":0},{"$f":"IFERROR(E382*H231,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$68","v":0},{"$f":"IF(E294=0,0,E294)","v":0},{"$f":"IFERROR(C383*C265,0)","v":0},{"$f":"IF(J294=0,0,J294)","v":0},{"$f":"IFERROR(E383*H265,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$69","v":0},{"$f":"IF(E328=0,0,E328)","v":0},{"$f":"IFERROR(C384*C299,0)","v":0},{"$f":"IF(J328=0,0,J328)","v":0},{"$f":"IFERROR(E384*H299,0)","v":0}]
[null,{"$f":"'Study Area Overview'!$B$70","v":0},{"$f":"IF(E362=0,0,E362)","v":0},{"$f":"IFERROR(C385*C333,0)","v":0},{"$f":"IF(J362=0,0,J362)","v":0},{"$f":"IFERROR(E385*H333,0)","v":0}]
[null,"Study Area Total $/Yr",null,{"$f":"SUM(D376:D385)","v":0},null,{"$f":"SUM(F376:F385)","v":0}]
[null,null,null,"Per Acre Change in Cost ($/Ac)","Total Change in Cost \n($)"]
[null,"Weighted Average Change in Machinery Costs NO CCR",null,{"$f":"IFERROR(E388/SUMPRODUCT(--(Yields!$C$91:$L$91-Yields!$C$65:$L$65<>0),Matrix!$F$37:$O$37),0)","v":0},{"$f":"IFERROR(SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$37:$O$37)-SUMPRODUCT(Yields!$C$65:$L$65,Matrix!$F$37:$O$37),0)","v":0}]
[null,"Weighted Average Change in Machinery Costs ONLY CCR",null,{"$f":"IFERROR(E389/(SUMIF(Yields!$C$114:$L$114,\"<>0\",Matrix!$F$38:$O$38)+SUMIF(Yields!$C$114:$L$114,\"<>0\",Matrix!$F$39:$O$39)),0)","v":0},{"$f":"IFERROR((SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$38:$O$38)+SUMPRODUCT(Yields!$C$91:$L$91,Matrix!$F$39:$O$39))-SUMPRODUCT(Yields!$C$65:$L$65,Matrix!$F$32:$O$32),0)","v":0}]
[]
[null,"FOR USER REFERENCE ONLY:"]
[null,"The tables below is simply for reference to help users understand the above weighted average change in machinery costs breakdown. "]
[]
[null,"Crop ","Non-CCR Acres","Non-CCR Change by Crop","Non-CCR Total Change "]
[null,{"$f":"$B$376","v":0},{"$f":"Matrix!$F$37","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$395=0),0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$12:$O$12,Yields!$C$65:$L$65)),0))/SUM($C$395))","v":0},{"$f":"C395*D395","v":0}]
[null,{"$f":"$B$377","v":0},{"$f":"Matrix!$G$37","v":0},{"$f":"IF(OR(Yields!D$110=\"\",$C$396=0),0,(IF(Matrix!G$37>0,SUMPRODUCT(Matrix!$F$14:$O$14,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$14:$O$14,Yields!$C$65:$L$65),0))/SUM($C$396))","v":0},{"$f":"C396*D396","v":0}]
[null,{"$f":"$B$378","v":0},{"$f":"Matrix!$H$37","v":0},{"$f":"IF(OR(Yields!E$110=\"\",$C$397=0),0,(IF(Matrix!H$37>0,SUMPRODUCT(Matrix!$F$16:$O$16,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$16:$O$16,Yields!$C$65:$L$65),0))/SUM($C$397))","v":0},0]
[null,{"$f":"$B$379","v":0},{"$f":"Matrix!$I$37","v":0},{"$f":"IF(OR(Yields!F$110=\"\",$C$398=0),0,(IF(Matrix!I$37>0,SUMPRODUCT(Matrix!$F$18:$O$18,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$18:$O$18,Yields!$C$65:$L$65),0))/SUM($C$398))","v":0},0]
[null,{"$f":"$B$380","v":0},{"$f":"Matrix!$J$37","v":0},{"$f":"IF(OR(Yields!G$110=\"\",$C$399=0),0,(IF(Matrix!J$37>0,SUMPRODUCT(Matrix!$F$20:$O$20,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$20:$O$20,Yields!$C$65:$L$65),0))/SUM($C$399))","v":0},0]
[null,{"$f":"$B$381","v":0},{"$f":"Matrix!$K$37","v":0},{"$f":"IF(OR(Yields!H$110=\"\",$C$400=0),0,(IF(Matrix!K$37>0,SUMPRODUCT(Matrix!$F$22:$O$22,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$22:$O$22,Yields!$C$65:$L$65),0))/SUM($C$400))","v":0},0]
[null,{"$f":"$B$382","v":0},{"$f":"Matrix!$L$37","v":0},{"$f":"IF(OR(Yields!I$110=\"\",$C$401=0),0,(IF(Matrix!L$37>0,SUMPRODUCT(Matrix!$F$24:$O$24,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$24:$O$24,Yields!$C$65:$L$65),0))/SUM($C$401))","v":0},0]
[null,{"$f":"$B$383","v":0},{"$f":"Matrix!$M$37","v":0},{"$f":"IF(OR(Yields!J$110=\"\",$C$402=0),0,(IF(Matrix!M$37>0,SUMPRODUCT(Matrix!$F$26:$O$26,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$26:$O$26,Yields!$C$65:$L$65),0))/SUM($C$402))","v":0},0]
[null,{"$f":"$B$384","v":0},{"$f":"Matrix!$N$37","v":0},{"$f":"IF(OR(Yields!K$110=\"\",$C$403=0),0,(IF(Matrix!N$37>0,SUMPRODUCT(Matrix!$F$28:$O$28,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$28:$O$28,Yields!$C$65:$L$65),0))/SUM($C$403))","v":0},0]
[null,{"$f":"$B$385","v":0},{"$f":"Matrix!$O$37","v":0},{"$f":"IF(OR(Yields!L$110=\"\",$C$404=0),0,(IF(Matrix!O$37>0,SUMPRODUCT(Matrix!$F$30:$O$30,Yields!$C$91:$L$91)-SUMPRODUCT(Matrix!$F$30:$O$30,Yields!$C$65:$L$65),0))/SUM($C$404))","v":0},0]
[null,null,null,{"$f":"IF(SUMIF($D$395:$D$404,\"<>0\",$C$395:$C$404)=0,0,SUMPRODUCT($D$395:$D$404,C395:C404)/(SUMIF($D$395:$D$404,\"<>0\",$C$395:$C$404)))","v":0},{"$f":"SUM(E395:E404)","v":0}]
[]
[null,"Crop ","CCR Acres","CCR Change by Crop","CCR Total Change "]
[null,{"$f":"$B$376","v":0},{"$f":"SUM(Matrix!$F$38:$F$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$408=0),0,(IF(Matrix!F$39+Matrix!F$40>0,SUM(Yields!C$91*Matrix!F$39,Yields!C$91*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!F$38>0,Yields!C$91*Matrix!F$38,0))/SUM($C$408))","v":0},{"$f":"C408*D408","v":0}]
[null,{"$f":"$B$377","v":0},{"$f":"SUM(Matrix!$G$38:$G$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$409=0),0,(IF(Matrix!G$39+Matrix!G$40>0,SUM(Yields!D$91*Matrix!G$39,Yields!D$91*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!G$38>0,Yields!D$91*Matrix!G$38,0))/SUM($C$409))","v":0},{"$f":"C409*D409","v":0}]
[null,{"$f":"$B$378","v":0},{"$f":"SUM(Matrix!$H$38:$H$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$410=0),0,(IF(Matrix!H$39+Matrix!H$40>0,SUM(Yields!E$91*Matrix!H$39,Yields!E$91*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!H$38>0,Yields!E$91*Matrix!H$38,0))/SUM($C$410))","v":0},0]
[null,{"$f":"$B$379","v":0},{"$f":"SUM(Matrix!$I$38:$I$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$411=0),0,(IF(Matrix!I$39+Matrix!I$40>0,SUM(Yields!F$91*Matrix!I$39,Yields!F$91*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!I$38>0,Yields!F$91*Matrix!I$38,0))/SUM($C$411))","v":0},0]
[null,{"$f":"$B$380","v":0},{"$f":"SUM(Matrix!$J$38:$J$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$412=0),0,(IF(Matrix!J$39+Matrix!J$40>0,SUM(Yields!G$91*Matrix!J$39,Yields!G$91*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!J$38>0,Yields!G$91*Matrix!J$38,0))/SUM($C$412))","v":0},0]
[null,{"$f":"$B$381","v":0},{"$f":"SUM(Matrix!$K$38:$K$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$413=0),0,(IF(Matrix!K$39+Matrix!K$40>0,SUM(Yields!H$91*Matrix!K$39,Yields!H$91*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!K$38>0,Yields!H$91*Matrix!K$38,0))/SUM($C$413))","v":0},0]
[null,{"$f":"$B$382","v":0},{"$f":"SUM(Matrix!$L$38:$L$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$414=0),0,(IF(Matrix!L$39+Matrix!L$40>0,SUM(Yields!I$91*Matrix!L$39,Yields!I$91*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!L$38>0,Yields!I$91*Matrix!L$38,0))/SUM($C$414))","v":0},0]
[null,{"$f":"$B$383","v":0},{"$f":"SUM(Matrix!$M$38:$M$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$415=0),0,(IF(Matrix!M$39+Matrix!M$40>0,SUM(Yields!J$91*Matrix!M$39,Yields!J$91*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!M$38>0,Yields!J$91*Matrix!M$38,0))/SUM($C$415))","v":0},0]
[null,{"$f":"$B$384","v":0},{"$f":"SUM(Matrix!$N$38:$N$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$416=0),0,(IF(Matrix!N$39+Matrix!N$40>0,SUM(Yields!K$91*Matrix!N$39,Yields!K$91*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!N$38>0,Yields!K$91*Matrix!N$38,0))/SUM($C$416))","v":0},0]
[null,{"$f":"$B$385","v":0},{"$f":"SUM(Matrix!$O$38:$O$40)","v":0},{"$f":"IF(OR(Yields!C$110=\"\",$C$417=0),0,(IF(Matrix!O$39+Matrix!O$40>0,SUM(Yields!L$91*Matrix!O$39,Yields!L$91*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,Yields!$C$65:$L$65),0)+IF(Matrix!O$38>0,Yields!L$91*Matrix!O$38,0))/SUM($C$417))","v":0},0]
[null,null,null,{"$f":"IF(SUMIF($D$408:$D$417,\"<>0\",$C$408:$C$417)=0,0,SUMPRODUCT($D$408:$D$417,C408:C417)/(SUMIF($D$408:$D$417,\"<>0\",$C$408:$C$417)))","v":0},{"$f":"SUM(E408:E417)","v":0}]

{"sheet":"Cash Crop Inputs","index":5,"n_rows":181,"n_cols":15,"rows_kept":181,"cut":false,"hidden":false,"merged":[[2,0,2,4],[53,0,57,4],[27,0,31,4],[3,0,16,4],[62,1,63,4],[18,1,18,4],[23,1,24,4],[174,2,174,11],[172,2,172,11],[159,0,169,4],[176,2,176,11],[171,13,172,13],[173,13,174,13],[175,13,176,13],[171,12,172,12],[173,12,174,12],[175,12,176,12],[168,12,170,12],[168,13,170,13],[177,12,178,12],[179,13,180,13],[179,12,180,12],[178,2,178,11],[180,2,180,11],[177,13,178,13],[0,0,0,4],[114,1,115,4],[118,1,119,4],[64,1,65,4],[68,1,69,4],[66,1,67,4],[70,1,70,2],[116,1,117,4],[108,0,112,4],[1,0,1,6],[17,1,17,7],[59,1,59,4],[60,1,61,4],[19,1,19,4],[20,1,22,4],[38,0,40,4]]}
["Cash Crop Input Changes due to Soil Health Practices"]
[]
["ABOUT THIS TAB:"]
["The Cash Crop Inputs tab calculates the increases and decreases in seed, soil sampling, nitrogen, phosphorus, potassium, other fertilizer, manure, compost, herbicide, insecticide, & fungicide costs. The number of tables and columns shown will correspond to the number of crops in the crop rotation provided in the 'Study Area Overview' tab. \n\nIf analyzing a conservation crop rotation (CCR), you must provide all benchmark and current input costs - even if there is no difference - because when acreage shifts from one crop to another crop, we need to estimate a per acre net income for each crop impacted. This allows the R-SHEC to quantify the change in Study Area net income due to a CCR. If NOT analyzing a CCR, you only need to provide benchmark and current input costs that changed due to the adoption of the other soil health practices. \n\nPresented in the 'Summary of Changes in Input Costs\" table at the end of this tab is the calculated changes in input costs on an annual per acre basis by crop and as a weighted average for the Study Area. In this table, the user must select from the dropdown list which soil health practice(s) they attribute to the calculated changes as that feeds into the 'Results' partial budget analysis table. \n\nNote: This tab can be used on its own to analyze changes in inputs generally (with or without the adoption of soil health practices.)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"TIPS:"]
[null,"(1) Benchmark refers to the period before soil health practices were adopted."]
[null,"(2) Current refers to the period after soil health practices were adopted."]
[null,"(3) If growing hay in rotation, user will need to adjust inputs as needed if only applies to some years as a perennial crop because the tool will assume annual applications. For example, if an input is applied on an as-needed basis, averaging one out of years of hay, enter one-fourth the amount."]
[]
[]
[null,"(4) If analyzing the adoption of a cover crop, do not enter additional inputs due to cover crops here as that information is collected on the 'Cover Crops' tab. Be careful not to double-count."]
[]
[]
["Cash Crop Seed Cost by Crop (required if analyzing CCR)"]
["If you want to capture a change in cash crop seed costs, you must enter the per acre cost by crop. If analyzing a CCR, you must provide all benchmark and current seed costs as it is part of the crop net income calculation. If NOT analyzing a CCR, you only need to provide benchmark and current seed costs that changed due to the adoption of the other soil health practices (e.g., increased seeding rate with switch to no-till.)"]
[]
[]
[]
[]
[null,"Benchmark Seed Cost",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Cash Crop Seed ($/ac)"]
[null,"Current Seed Cost",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Cash Crop Seed ($/ac)"]
[]
["Soil Sampling Costs by Crop"]
["If you want to capture a change in soil sampling costs, you must enter the average cost per sample(s) and average number of sample(s) per acre. If you know $/yr soil sampling costs and # samples, you can back-calculate these values. If analyzing a CCR or not, you only need to provide benchmark and current soil sampling costs that changed due to the adoption of the soil health practices."]
[]
[]
[null,"Benchmark Soil Sampling Cost",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Soil sampling method (optional)"]
[null,"Average cost per sample(s) (required)"]
[null,"Average # sample(s) per acre (required)"]
[null,"Calculated Soil Sampling Cost ($/ac)",{"$f":"IFERROR((C44*C45),0)","v":0},{"$f":"IFERROR((D44*D45),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Current Soil Sampling Cost",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Soil sampling method (optional)"]
[null,"Average cost per sample(s) (required)"]
[null,"Average # sample(s) per acre (required)"]
[null,"Calculated Soil Sampling Cost ($/ac)",{"$f":"IFERROR((C49*C50),0)","v":0},{"$f":"IFERROR((D49*D50),0)","v":0},{"$f":"IFERROR((E49*E50),0)","v":0},{"$f":"IFERROR((F49*F50),0)","v":0},{"$f":"IFERROR((G49*G50),0)","v":0},{"$f":"IFERROR((H49*H50),0)","v":0},{"$f":"IFERROR((I49*I50),0)","v":0},{"$f":"IFERROR((J49*J50),0)","v":0},{"$f":"IFERROR((K49*K50),0)","v":0},{"$f":"IFERROR((L49*L50),0)","v":0}]
[]
["Nutrient Costs by Crop"]
["The user is asked to input benchmark and current pounds per acre of nitrogen, phosphorus, &/or potassium applied by crop, which is then multiplied by N, P, & K prices per pound. Similarly, the user is asked to input benchmark and current tons per acre of manure &/or compost applied by crop, which is then multiplied by the farmer-provided price (required to be input on the 'Study Area Overview' tab.) Remember: if analyzing CCR, enter benchmark and current fertilizer applied to each crop. If not analyzing CCR, you only need to provide benchmark and current fertilizer costs that changed due to the adoption of the other soil health practices.\n"]
[]
[]
[]
[]
[null,"TIPS:"]
[null,"(1) Do not include the machinery cost for applying fertilizer, manure, or compost, as captured on the 'Machinery' or 'Cover Crops' tabs."]
[null,"(2) If the user does not want to use the default national average N, P, & K $/lb, the user must provide their preferred price(s) on the 'Study Area Overview' farmer-provided prices table. "]
[]
[null,"(3) Alternatively or in addition, a user could enter a $/ac fertilizer cost by crop in the below table (e.g., unknown N, P, K lbs/acre, but known total fertilizer input cost; or in addition to N,P,K inputs, a micronutrient blend is applied which can be captured in the $/ac row.)"]
[]
[null,"(4) If the user applies manure &/or compost, it is required to provide manure/compost prices in the 'Study Area Overview\" farmer-provided prices table as there are no national averages in this tool."]
[]
[null,"(5) If the user is analyzing the adoption of cover crops, do not include additions of fertilizer inputs applied to cover crops here. They must only be on the 'Cover Crops' tab. Be careful not to double-count fertilizer inputs."]
[]
[null,"(6) The 'Nutrient Prices Used' table auto-updates to show farmer-provided prices if applicable, otherwise the default values are shown for reference."]
[]
[null,"Nutrient Prices Used"]
[null,"Nitrogen ($/lb)",{"$f":"IF('Study Area Overview'!$D$98>0,'Study Area Overview'!$D$98,'Prices (2023)'!$C$93)","v":0.62756762871552685}]
[null,"Phosphorus ($/lb)",{"$f":"IF('Study Area Overview'!$D$99>0,'Study Area Overview'!$D$99,'Prices (2023)'!$C$94)","v":0.61465986045642151}]
[null,"Potassium ($/lb)",{"$f":"IF('Study Area Overview'!$D$100>0,'Study Area Overview'!$D$100,'Prices (2023)'!$C$95)","v":0.53632831474294229}]
[]
[null,"Benchmark Fertilizer Applied by Crop",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Nitrogen (Lbs/Ac)"]
[null,"Phosphorus (Lbs/Ac)"]
[null,"Potassium (Lbs/Ac)"]
[null,"Other Fertilizer ($/Ac)"]
[null,"Fertilizer forms used (optional)"]
[null,"Benchmark Fertilizer Cost ($/Ac)",{"$f":"IFERROR(SUM((C77*$C$72),(C78*$C$73),(C79*$C$74),C80),0)","v":0},{"$f":"IFERROR(SUM((D77*$C$72),(D78*$C$73),(D79*$C$74),D80),0)","v":0},{"$f":"IFERROR(SUM((E77*$C$72),(E78*$C$73),(E79*$C$74),E80),0)","v":0},0,0,0,0,0,0,0]
[null,"Current Fertilizer Applied by Crop ",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Nitrogen (Lbs/Ac)"]
[null,"Phosphorus (Lbs/Ac)"]
[null,"Potassium (Lbs/Ac)"]
[null,"Other Fertilizer ($/Ac)"]
[null,"Fertilizer forms used (optional)","","","","","","","","","",""]
[null,"Current Fertilizer Cost ($/Ac)",{"$f":"IFERROR(SUM((C84*$C$72),(C85*$C$73),(C86*$C$74),C87),0)","v":0},{"$f":"IFERROR(SUM((D84*$C$72),(D85*$C$73),(D86*$C$74),D87),0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"Benchmark Manure/Compost Applied by Crop",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Manure Type (optional)"]
[null,"Manure (Tons/Ac)"]
[null,"Manure Price per Ton",{"$f":"IF(C93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(D93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(E93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(F93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(G93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(H93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(I93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(J93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(K93=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(L93=\"\",\"\",'Study Area Overview'!$D$101)","v":""}]
[null,"Compost Type (optional)"]
[null,"Compost (Tons/Ac)"]
[null,"Compost Price per Ton",{"$f":"IF(C96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(D96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(E96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(F96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(G96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(H96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(I96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(J96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(K96=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(L96=\"\",\"\",'Study Area Overview'!$D$102)","v":""}]
[null,"Benchmark Manure/Compost Cost ($/Ac)",{"$f":"IFERROR(SUM(C93*C94,C96*C97),0)","v":0},{"$f":"IFERROR(SUM(D93*D94,D96*D97),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Current Manure/Compost Applied by Crop",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Manure Type (optional)"]
[null,"Manure (Tons/Ac)"]
[null,"Manure Price per Ton",{"$f":"IF(C101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(D101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(E101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(F101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(G101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(H101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(I101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(J101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(K101=\"\",\"\",'Study Area Overview'!$D$101)","v":""},{"$f":"IF(L101=\"\",\"\",'Study Area Overview'!$D$101)","v":""}]
[null,"Compost Type (optional)"]
[null,"Compost (Tons/Ac)"]
[null,"Compost Price per Ton",{"$f":"IF(C104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(D104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(E104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(F104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(G104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(H104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(I104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(J104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(K104=\"\",\"\",'Study Area Overview'!$D$102)","v":""},{"$f":"IF(L104=\"\",\"\",'Study Area Overview'!$D$102)","v":""}]
[null,"Current Manure/Compost Cost ($/Ac)",{"$f":"IFERROR(SUM(C101*C102,C104*C105),0)","v":0},{"$f":"IFERROR(SUM(D101*D102,D104*D105),0)","v":0},{"$f":"IFERROR(SUM(E101*E102,E104*E105),0)","v":0},0,0,0,0,0,0,0]
[]
["Chemical Costs by Crop"]
["The user is asked to input benchmark and current $/ac herbicide, insecticide, &/or fungicide by crop. This is because we do not have default prices for these chemicals as they are so wide-ranging and diverse. It is optional to provide herbicide used &/or purpose and amount applied per acre as it is not information used by the tool, but space for the user to keep notes. Remember: if analyzing CCR, enter benchmark and current chemicals applied to each crop. If not analyzing CCR, you only need to provide benchmark and current chemical costs that changed due to the adoption of the other soil health practices.\n"]
[]
[]
[]
[]
[null,"TIPS:"]
[null,"(1) Alternatively, a user could enter a total $/ac chemical cost by crop in one of the three categories in the below table instead of by herbicide, fungicide, and insecticide categories."]
[]
[null,"(2) Do not include the machinery cost for applying herbicide, fungicide, or insecticide, as that is captured on the 'Machinery' or 'Cover Crops' tabs."]
[]
[null,"(3) If the user is analyzing the adoption of cover crops, do not include any additions of chemical inputs applied to cover crops here. They must only be on the 'Cover Crops' tab. Be careful not to double-count chemical inputs."]
[]
[null,"Benchmark Chemicals Applied by Crop",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Herbicide Type &/or Purpose (optional)"]
[null,"Herbicide Amount Applied Per Acre (optional)"]
[null,"Herbicide Price per Acre"]
[null,"Insecticide Type &/or Purpose (optional)"]
[null,"Insecticide Amt Applied Per Acre (optional)"]
[null,"Insecticide Price per Acre"]
[null,"Fungicide Type &/or Purpose (optional)"]
[null,"Fungicide Amount Applied Per Acre (optional)"]
[null,"Fungicide Price per Acre"]
[null,"Benchmark Chemical Cost ($/Ac)",{"$f":"IFERROR(SUM(C124,C127,C130),0)","v":0},{"$f":"IFERROR(SUM(D124,D127,D130),0)","v":0},0,0,0,0,0,0,0,0]
[null,"Current Chemicals Applied by Crop",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Herbicide Used &/or Purpose (optional)"]
[null,"Herbicide Amount Applied Per Acre (optional)"]
[null,"Herbicide Price per Acre"]
[null,"Insecticide Used &/or Purpose (optional)"]
[null,"Insecticide Amt Applied Per Acre (optional)"]
[null,"Insecticide Price per Acre"]
[null,"Fungicide Used &/or Purpose (optional)"]
[null,"Fungicide Amount Applied Per Acre (optional)"]
[null,"Fungicide Price per Acre"]
[null,"Current Chemical Cost ($/Ac)",{"$f":"IFERROR(SUM(C135,,C138,C141),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM((L135),,L138,L141),0)","v":0}]
[]
["Summary of Benchmark & Current Input Costs by Crop"]
[]
[null,"Benchmark Cash Crop Input Costs",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Seed Cost ($/Ac)",{"$f":"IF(C34>0,IF(OR(C146=\"Hay, alfalfa\",C146=\"Hay, all other\"),C34/'Study Area Overview'!C48,C34),IF(C146=\"\",0,0))","v":0},{"$f":"IF(D34>0,IF(OR(D146=\"Hay, alfalfa\",D146=\"Hay, all other\"),D34/'Study Area Overview'!C49,D34),IF(D146=\"\",0,0))","v":0},{"$f":"IF(E34>0,IF(OR(E146=\"Hay, alfalfa\",E146=\"Hay, all other\"),E34/'Study Area Overview'!C50,E34),IF(E146=\"\",0,0))","v":0},{"$f":"IF(F34>0,IF(OR(F146=\"Hay, alfalfa\",F146=\"Hay, all other\"),F34/'Study Area Overview'!C51,F34),IF(F146=\"\",0,0))","v":0},{"$f":"IF(G34>0,IF(OR(G146=\"Hay, alfalfa\",G146=\"Hay, all other\"),G34/'Study Area Overview'!C52,G34),IF(G146=\"\",0,0))","v":0},{"$f":"IF(H34>0,IF(OR(H146=\"Hay, alfalfa\",H146=\"Hay, all other\"),H34/'Study Area Overview'!C53,H34),IF(H146=\"\",0,0))","v":0},{"$f":"IF(I34>0,IF(OR(I146=\"Hay, alfalfa\",I146=\"Hay, all other\"),I34/'Study Area Overview'!C54,I34),IF(I146=\"\",0,0))","v":0},{"$f":"IF(J34>0,IF(OR(J146=\"Hay, alfalfa\",J146=\"Hay, all other\"),J34/'Study Area Overview'!C55,J34),IF(J146=\"\",0,0))","v":0},{"$f":"IF(K34>0,IF(OR(K146=\"Hay, alfalfa\",K146=\"Hay, all other\"),K34/'Study Area Overview'!C56,K34),IF(K146=\"\",0,0))","v":0},{"$f":"IF(L34>0,IF(OR(L146=\"Hay, alfalfa\",L146=\"Hay, all other\"),L34/'Study Area Overview'!C57,L34),IF(L146=\"\",0,0))","v":0}]
[null,"Soil Sampling Cost ($/Ac)",{"$f":"IF(C46>0,C46,IF(C146=\"\",0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Fertilizer Cost ($/Ac)",{"$f":"IF(C82>0,C82,IF(C146=\"\",0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Manure/Compost Cost ($/Ac)",{"$f":"IF(C98>0,C98,IF(C146=\"\",0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Chemical Cost ($/Ac)",{"$f":"IF(C131>0,C131,IF(C146=\"\",0,0))","v":0},{"$f":"IF(D131>0,D131,IF(D146=\"\",0,0))","v":0},{"$f":"IF(E131>0,E131,IF(E146=\"\",0,0))","v":0},{"$f":"IF(F131>0,F131,IF(F146=\"\",0,0))","v":0},0,0,0,0,0,0]
[null,"Current Cash Crop Input Costs",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Seed Cost ($/Ac)",{"$f":"IF(C36>0,IF(OR(C152=\"Hay, alfalfa\",C152=\"Hay, all other\"),C36/'Study Area Overview'!C61,C36),IF(C152=\"\",0,0))","v":0},{"$f":"IF(D36>0,IF(OR(D152=\"Hay, alfalfa\",D152=\"Hay, all other\"),D36/'Study Area Overview'!C62,D36),IF(D152=\"\",0,0))","v":0},{"$f":"IF(E36>0,IF(OR(E152=\"Hay, alfalfa\",E152=\"Hay, all other\"),E36/'Study Area Overview'!C63,E36),IF(E152=\"\",0,0))","v":0},{"$f":"IF(F36>0,IF(OR(F152=\"Hay, alfalfa\",F152=\"Hay, all other\"),F36/'Study Area Overview'!C64,F36),IF(F152=\"\",0,0))","v":0},{"$f":"IF(G36>0,IF(OR(G152=\"Hay, alfalfa\",G152=\"Hay, all other\"),G36/'Study Area Overview'!C65,G36),IF(G152=\"\",0,0))","v":0},{"$f":"IF(H36>0,IF(OR(H152=\"Hay, alfalfa\",H152=\"Hay, all other\"),H36/'Study Area Overview'!C66,H36),IF(H152=\"\",0,0))","v":0},{"$f":"IF(I36>0,IF(OR(I152=\"Hay, alfalfa\",I152=\"Hay, all other\"),I36/'Study Area Overview'!C67,I36),IF(I152=\"\",0,0))","v":0},{"$f":"IF(J36>0,IF(OR(J152=\"Hay, alfalfa\",J152=\"Hay, all other\"),J36/'Study Area Overview'!C68,J36),IF(J152=\"\",0,0))","v":0},{"$f":"IF(K36>0,IF(OR(K152=\"Hay, alfalfa\",K152=\"Hay, all other\"),K36/'Study Area Overview'!C69,K36),IF(K152=\"\",0,0))","v":0},{"$f":"IF(L36>0,IF(OR(L152=\"Hay, alfalfa\",L152=\"Hay, all other\"),L36/'Study Area Overview'!C70,L36),IF(L152=\"\",0,0))","v":0}]
[null,"Soil Sampling Cost ($/Ac)",{"$f":"IF(C51>0,C51,IF(C152=\"\",0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Fertilizer Cost ($/Ac)",{"$f":"IF(C89>0,C89,IF(C152=\"\",0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Manure/Compost Cost ($/Ac)",{"$f":"IF(C106>0,C106,IF(C152=\"\",0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Chemical Cost ($/Ac)",{"$f":"IF(C142>0,C142,IF(C152=\"\",0,0))","v":0},{"$f":"IF(D142>0,D142,IF(D152=\"\",0,0))","v":0},{"$f":"IF(E142>0,E142,IF(E152=\"\",0,0))","v":0},{"$f":"IF(F142>0,F142,IF(F152=\"\",0,0))","v":0},0,0,0,0,0,0]
[null,{"$f":"SUM(C158:D158)","v":0}]
["Summary of Changes in Input Costs"]
["The results below summarize the change in input costs by cash crop by subtracting the benchmark from current cash crop input costs by category by crop. The results are presented per acre only; you can find total change per year on the 'Yields' tab. The last two columns present the study area weighted average change for all inputs costs across all crops. Two categories of weighted averages are provided: the first being the weighted average considering only changes on acres with the same before/after crop, while the second being the weighted average considering only changes on acres with different before/after crops.\n\nIf not analyzing a CCR, only the first weighted average applies because there is no change in crop rotation analyzed.\n\nNote: The user must select from the dropdown list which soil health practice(s) they attribute to the input cost changes as that feeds into the 'Results' partial budget analysis table."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Weighted Average Change, No CCR ($/Ac)","Weighted Average Change, CCR only ($/Ac)"]
[]
[null,"Change in Input Costs by Cash Crop",{"$f":"IF('Study Area Overview'!$B61=\"\",\"\",'Study Area Overview'!$B61)","v":""},{"$f":"IF('Study Area Overview'!$B62=\"\",\"\",'Study Area Overview'!$B62)","v":""},{"$f":"IF('Study Area Overview'!$B63=\"\",\"\",'Study Area Overview'!$B63)","v":""},{"$f":"IF('Study Area Overview'!$B64=\"\",\"\",'Study Area Overview'!$B64)","v":""},{"$f":"IF('Study Area Overview'!$B65=\"\",\"\",'Study Area Overview'!$B65)","v":""},{"$f":"IF('Study Area Overview'!$B66=\"\",\"\",'Study Area Overview'!$B66)","v":""},{"$f":"IF('Study Area Overview'!$B67=\"\",\"\",'Study Area Overview'!$B67)","v":""},{"$f":"IF('Study Area Overview'!$B68=\"\",\"\",'Study Area Overview'!$B68)","v":""},{"$f":"IF('Study Area Overview'!$B69=\"\",\"\",'Study Area Overview'!$B69)","v":""},{"$f":"IF('Study Area Overview'!$B70=\"\",\"\",'Study Area Overview'!$B70)","v":""}]
[null,"Seed Cost Change by Crop ($/Ac)",{"$f":"IF(C$171=\"\",0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$147:$L$147)),0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$153*Matrix!F$39,C$153*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!F$38>0,C$153*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":0},{"$f":"IF(D$171=\"\",0,(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$147:$L$147)),0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$153*Matrix!G$39,D$153*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!G$38>0,D$153*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":0},{"$f":"IF(E$171=\"\",0,(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$147:$L$147)),0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$153*Matrix!H$39,E$153*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!H$38>0,E$153*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":0},{"$f":"IF(F$171=\"\",0,(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$147:$L$147)),0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$153*Matrix!I$39,F$153*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!I$38>0,F$153*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":0},{"$f":"IF(G$171=\"\",0,(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$147:$L$147)),0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$153*Matrix!J$39,G$153*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!J$38>0,G$153*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":0},{"$f":"IF(H$171=\"\",0,(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$147:$L$147)),0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$153*Matrix!K$39,H$153*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!K$38>0,H$153*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":0},{"$f":"IF(I$171=\"\",0,(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$147:$L$147)),0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$153*Matrix!L$39,I$153*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!L$38>0,I$153*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":0},{"$f":"IF(J$171=\"\",0,(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$147:$L$147)),0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$153*Matrix!M$39,J$153*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!M$38>0,J$153*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":0},{"$f":"IF(K$171=\"\",0,(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$147:$L$147)),0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$153*Matrix!N$39,K$153*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!N$38>0,K$153*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":0},{"$f":"IF(L$171=\"\",0,(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$153:$L$153)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$147:$L$147)),0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$153*Matrix!O$39,L$153*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$147:$L$147),0)+IF(Matrix!O$38>0,L$153*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":0},{"$f":"(SUMPRODUCT($C$153:$L$153,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$147:$L$147))/IF(SUM(SUMPRODUCT($C$153:$L$153,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$147:$L$147))=0,1,SUMPRODUCT(--($C$153:$L$153-$C$147:$L$147<>0),Matrix!$F$37:$O$37))","v":0},{"$f":"(SUMPRODUCT(C172:L172,Matrix!$F$38:$O$38)+SUMPRODUCT(C172:L172,Matrix!$F$39:$O$39))/IF(SUMIF(C172:L172,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C172:L172,\"<>0\",Matrix!$F$39:$O$39)=0,1,SUMIF(C172:L172,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C172:L172,\"<>0\",Matrix!$F$39:$O$39))","v":0}]
[null,"Study Area Seed Cost Per Acre Change (Weighted Average, $/Ac)"]
[null,"Soil Sampling Change by Crop ($/Ac)",{"$f":"IF(C$171=\"\",0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$148:$L$148)),0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$154*Matrix!F$39,C$154*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!F$38>0,C$154*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":0},{"$f":"IF(D$171=\"\",0,(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$148:$L$148)),0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$154*Matrix!G$39,D$154*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!G$38>0,D$154*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":0},{"$f":"IF(E$171=\"\",0,(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$148:$L$148)),0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$154*Matrix!H$39,E$154*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!H$38>0,E$154*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":0},{"$f":"IF(F$171=\"\",0,(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$148:$L$148)),0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$154*Matrix!I$39,F$154*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!I$38>0,F$154*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":0},{"$f":"IF(G$171=\"\",0,(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$148:$L$148)),0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$154*Matrix!J$39,G$154*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!J$38>0,G$154*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":0},{"$f":"IF(H$171=\"\",0,(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$148:$L$148)),0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$154*Matrix!K$39,H$154*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!K$38>0,H$154*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":0},{"$f":"IF(I$171=\"\",0,(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$148:$L$148)),0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$154*Matrix!L$39,I$154*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!L$38>0,I$154*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":0},{"$f":"IF(J$171=\"\",0,(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$148:$L$148)),0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$154*Matrix!M$39,J$154*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!M$38>0,J$154*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":0},{"$f":"IF(K$171=\"\",0,(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$148:$L$148)),0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$154*Matrix!N$39,K$154*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!N$38>0,K$154*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":0},{"$f":"IF(L$171=\"\",0,(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$154:$L$154)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$148:$L$148)),0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$154*Matrix!O$39,L$154*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$148:$L$148),0)+IF(Matrix!O$38>0,L$154*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":0},{"$f":"(SUMPRODUCT($C$154:$L$154,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$148:$L$148))/IF(SUM(SUMPRODUCT($C$154:$L$154,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$148:$L$148))=0,1,SUMPRODUCT(--($C$154:$L$154-$C$148:$L$148<>0),Matrix!$F$37:$O$37))","v":0},{"$f":"(SUMPRODUCT(C174:L174,Matrix!$F$38:$O$38)+SUMPRODUCT(C174:L174,Matrix!$F$39:$O$39))/IF(SUMIF(C174:L174,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C174:L174,\"<>0\",Matrix!$F$39:$O$39)=0,1,SUMIF(C174:L174,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C174:L174,\"<>0\",Matrix!$F$39:$O$39))","v":0}]
[null,"Study Area Soil Sampling Cost Per Acre Change (Weighted Average, $/Ac)",null,null,null,null,null,null,null,null,null,null,null,null,"What soil health practice do you attribute your change in nutrients to?"]
[null,"Fertilizer Cost Change by Crop ($/Ac)",{"$f":"IF(C$171=\"\",0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$149:$L$149)),0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$155*Matrix!F$39,C$155*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!F$38>0,C$155*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":0},{"$f":"IF(D$171=\"\",0,(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$149:$L$149)),0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$155*Matrix!G$39,D$155*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!G$38>0,D$155*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":0},{"$f":"IF(E$171=\"\",0,(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$149:$L$149)),0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$155*Matrix!H$39,E$155*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!H$38>0,E$155*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":0},{"$f":"IF(F$171=\"\",0,(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$149:$L$149)),0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$155*Matrix!I$39,F$155*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!I$38>0,F$155*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":0},{"$f":"IF(G$171=\"\",0,(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$149:$L$149)),0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$155*Matrix!J$39,G$155*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!J$38>0,G$155*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":0},{"$f":"IF(H$171=\"\",0,(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$149:$L$149)),0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$155*Matrix!K$39,H$155*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!K$38>0,H$155*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":0},{"$f":"IF(I$171=\"\",0,(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$149:$L$149)),0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$155*Matrix!L$39,I$155*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!L$38>0,I$155*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":0},{"$f":"IF(J$171=\"\",0,(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$149:$L$149)),0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$155*Matrix!M$39,J$155*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!M$38>0,J$155*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":0},{"$f":"IF(K$171=\"\",0,(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$149:$L$149)),0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$155*Matrix!N$39,K$155*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!N$38>0,K$155*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":0},{"$f":"IF(L$171=\"\",0,(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$155:$L$155)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$149:$L$149)),0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$155*Matrix!O$39,L$155*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$149:$L$149),0)+IF(Matrix!O$38>0,L$155*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":0},{"$f":"(SUMPRODUCT($C$155:$L$155,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$149:$L$149))/IF(SUM(SUMPRODUCT($C$155:$L$155,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$149:$L$149))=0,1,SUMPRODUCT(--($C$155:$L$155-$C$149:$L$149<>0),Matrix!$F$37:$O$37))","v":0},{"$f":"(SUMPRODUCT(C176:L176,Matrix!$F$38:$O$38)+SUMPRODUCT(C176:L176,Matrix!$F$39:$O$39))/IF(SUMIF(C176:L176,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C176:L176,\"<>0\",Matrix!$F$39:$O$39)=0,1,SUMIF(C176:L176,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C176:L176,\"<>0\",Matrix!$F$39:$O$39))","v":0},"Change in fertilizer (choose from dropdown)"]
[null,"Study Area Fertilizer Per Acre Change (Weighted Average, $/Ac)"]
[null,"Manure/Compost Cost Change by Crop ($/Ac)",{"$f":"IF(C$171=\"\",0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$150:$L$150)),0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$156*Matrix!F$39,C$156*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!F$38>0,C$156*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":0},{"$f":"IF(D$171=\"\",0,(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$150:$L$150)),0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$156*Matrix!G$39,D$156*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!G$38>0,D$156*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":0},{"$f":"IF(E$171=\"\",0,(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$150:$L$150)),0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$156*Matrix!H$39,E$156*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!H$38>0,E$156*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":0},{"$f":"IF(F$171=\"\",0,(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$150:$L$150)),0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$156*Matrix!I$39,F$156*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!I$38>0,F$156*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":0},{"$f":"IF(G$171=\"\",0,(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$150:$L$150)),0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$156*Matrix!J$39,G$156*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!J$38>0,G$156*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":0},{"$f":"IF(H$171=\"\",0,(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$150:$L$150)),0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$156*Matrix!K$39,H$156*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!K$38>0,H$156*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":0},{"$f":"IF(I$171=\"\",0,(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$150:$L$150)),0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$156*Matrix!L$39,I$156*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!L$38>0,I$156*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":0},{"$f":"IF(J$171=\"\",0,(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$150:$L$150)),0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$156*Matrix!M$39,J$156*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!M$38>0,J$156*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":0},{"$f":"IF(K$171=\"\",0,(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$150:$L$150)),0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$156*Matrix!N$39,K$156*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!N$38>0,K$156*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":0},{"$f":"IF(L$171=\"\",0,(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$156:$L$156)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$150:$L$150)),0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$156*Matrix!O$39,L$156*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$150:$L$150),0)+IF(Matrix!O$38>0,L$156*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":0},{"$f":"(SUMPRODUCT($C$156:$L$156,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$150:$L$150))/IF(SUM(SUMPRODUCT($C$156:$L$156,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$150:$L$150))=0,1,SUMPRODUCT(--($C$156:$L$156-$C$150:$L$150<>0),Matrix!$F$37:$O$37))","v":0},{"$f":"(SUMPRODUCT(C178:L178,Matrix!$F$38:$O$38)+SUMPRODUCT(C178:L178,Matrix!$F$39:$O$39))/IF(SUMIF(C178:L178,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C178:L178,\"<>0\",Matrix!$F$39:$O$39)=0,1,SUMIF(C178:L178,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C178:L178,\"<>0\",Matrix!$F$39:$O$39))","v":0},"Change in manure (choose from dropdown)"]
[null,"Study Area Manure/Compost Per Acre Change (Weighted Average, $/Ac)"]
[null,"Chemical Cost Change by Crop ($/Ac)",{"$f":"IF(C$171=\"\",0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$151:$L$151)),0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$157*Matrix!F$39,C$157*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!F$38>0,C$157*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":0},{"$f":"IF(D$171=\"\",0,(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$151:$L$151)),0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$157*Matrix!G$39,D$157*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!G$38>0,D$157*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":0},{"$f":"IF(E$171=\"\",0,(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$151:$L$151)),0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$157*Matrix!H$39,E$157*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!H$38>0,E$157*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":0},{"$f":"IF(F$171=\"\",0,(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$151:$L$151)),0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$157*Matrix!I$39,F$157*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!I$38>0,F$157*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":0},{"$f":"IF(G$171=\"\",0,(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$151:$L$151)),0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$157*Matrix!J$39,G$157*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!J$38>0,G$157*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":0},{"$f":"IF(H$171=\"\",0,(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$151:$L$151)),0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$157*Matrix!K$39,H$157*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!K$38>0,H$157*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":0},{"$f":"IF(I$171=\"\",0,(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$151:$L$151)),0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$157*Matrix!L$39,I$157*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!L$38>0,I$157*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":0},{"$f":"IF(J$171=\"\",0,(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$151:$L$151)),0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$157*Matrix!M$39,J$157*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!M$38>0,J$157*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":0},{"$f":"IF(K$171=\"\",0,(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$151:$L$151)),0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$157*Matrix!N$39,K$157*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!N$38>0,K$157*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":0},{"$f":"IF(L$171=\"\",0,(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$157:$L$157)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$151:$L$151)),0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$157*Matrix!O$39,L$157*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$151:$L$151),0)+IF(Matrix!O$38>0,L$157*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":0},{"$f":"(SUMPRODUCT($C$157:$L$157,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$151:$L$151))/IF(SUM(SUMPRODUCT($C$157:$L$157,Matrix!$F$37:$O$37)-SUMPRODUCT(Matrix!$F$37:$O$37,$C$151:$L$151))=0,1,SUMPRODUCT(--($C$157:$L$157-$C$151:$L$151<>0),Matrix!$F$37:$O$37))","v":0},{"$f":"(SUMPRODUCT(C180:L180,Matrix!$F$38:$O$38)+SUMPRODUCT(C180:L180,Matrix!$F$39:$O$39))/IF(SUMIF(C180:L180,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C180:L180,\"<>0\",Matrix!$F$39:$O$39)=0,1,SUMIF(C180:L180,\"<>0\",Matrix!$F$38:$O$38) + SUMIF(C180:L180,\"<>0\",Matrix!$F$39:$O$39))","v":0},"Change in chemical (choose from dropdown)"]
[null,"Study Area Chemical Per Acre Change (Weighted Average, $/Ac)"]

{"sheet":"Cover Crops","index":6,"n_rows":304,"n_cols":12,"rows_kept":304,"cut":false,"hidden":false,"merged":[[261,1,261,5],[219,1,220,3],[221,1,221,3],[222,1,222,3],[223,1,223,3],[224,1,224,3],[290,4,290,6],[278,1,278,6],[262,1,262,5],[286,4,286,5],[285,4,285,5],[289,4,289,5],[288,4,288,5],[287,4,287,5],[284,4,284,6],[244,1,244,3],[247,1,247,5],[229,4,229,5],[230,4,230,5],[231,4,231,5],[240,1,240,3],[243,1,243,3],[235,1,236,3],[237,1,237,3],[245,1,245,3],[246,1,246,3],[241,1,242,3],[210,4,210,5],[232,4,232,5],[239,1,239,3],[225,1,225,5],[227,1,227,6],[228,4,228,5],[217,1,217,3],[155,1,155,3],[156,1,156,3],[205,1,205,6],[206,4,206,5],[207,4,207,5],[165,4,165,5],[238,1,238,3],[213,1,214,3],[215,1,215,3],[216,1,216,3],[197,1,198,3],[202,1,202,3],[203,1,203,5],[218,1,218,3],[181,1,181,5],[208,4,208,5],[209,4,209,5],[175,1,176,3],[177,1,177,3],[178,1,178,3],[179,1,179,3],[180,1,180,3],[191,1,192,3],[193,1,193,3],[184,4,184,5],[162,4,162,5],[185,4,185,5],[186,4,186,5],[187,4,187,5],[188,4,188,5],[183,1,183,6],[199,1,199,3],[200,1,200,3],[201,1,201,3],[194,1,194,3],[195,1,195,3],[196,1,196,3],[172,1,172,3],[173,1,173,3],[174,1,174,3],[169,1,170,3],[171,1,171,3],[69,1,69,3],[70,1,70,3],[92,1,92,3],[114,1,114,3],[125,1,126,3],[127,1,127,3],[128,1,128,3],[95,1,95,6],[103,1,104,3],[105,1,105,3],[106,1,106,3],[107,1,107,3],[108,1,108,3],[109,1,110,3],[99,4,99,5],[119,4,119,5],[89,1,89,3],[73,1,73,6],[74,4,74,5],[75,4,75,5],[76,4,76,5],[77,4,77,5],[78,4,78,5],[90,1,90,3],[157,1,157,3],[98,4,98,5],[96,4,96,5],[51,1,51,6],[56,4,56,5],[97,4,97,5],[81,1,82,3],[83,1,83,3],[84,1,84,3],[100,4,100,5],[59,1,60,3],[61,1,61,3],[62,1,62,3],[63,1,63,3],[64,1,64,3],[65,1,66,3],[67,1,67,3],[68,1,68,3],[55,4,55,5],[71,1,71,5],[93,1,93,5],[85,1,85,3],[86,1,86,3],[87,1,88,3],[112,1,112,3],[113,1,113,3],[118,4,118,5],[147,1,148,3],[149,1,149,3],[150,1,150,3],[151,1,151,3],[152,1,152,3],[153,1,154,3],[142,4,142,5],[130,1,130,3],[131,1,132,3],[139,1,139,6],[140,4,140,5],[141,4,141,5],[115,1,115,5],[137,1,137,5],[133,1,133,3],[134,1,134,3],[135,1,135,3],[143,4,143,5],[136,1,136,3],[29,1,29,6],[33,4,33,5],[32,4,32,5],[31,4,31,5],[30,4,30,5],[34,4,34,5],[48,1,48,3],[53,4,53,5],[54,4,54,5],[49,1,49,5],[47,1,47,3],[46,1,46,3],[45,1,45,3],[43,1,44,3],[42,1,42,3],[41,1,41,3],[40,1,40,3],[39,1,39,3],[37,1,38,3],[52,4,52,5],[0,0,0,6],[2,0,2,6],[1,0,1,6],[15,0,17,6],[18,1,18,6],[19,1,19,6],[22,1,23,6],[24,1,25,6],[27,1,28,6],[20,1,21,6],[3,0,13,6],[26,1,26,6],[91,1,91,3],[269,1,269,6],[291,1,291,2],[302,1,302,2],[266,0,268,6],[273,1,274,6],[275,1,275,6],[276,1,276,6],[292,1,292,2],[284,1,284,2],[270,1,272,6],[161,1,161,6],[166,4,166,5],[163,4,163,5],[164,4,164,5],[117,1,117,6],[144,4,144,5],[120,4,120,5],[121,4,121,5],[122,4,122,5],[129,1,129,3],[158,1,158,3],[159,1,159,5],[111,1,111,3]]}
["Changes due to Adopting Cover Crops"]
[]
["ABOUT THIS TAB:"]
["The Cover Crops tab calculates the costs and benefits due to adopting cover crops. Costs can include cover crop seed, additional nutrient &/or termination inputs, additional machinery operations costs, and grazing &/or haying costs. Benefits can include the added value of haying &/or grazing. This tab is set up to only analyze the adoption of cover crops (assumes no cover crop in benchmark); it cannot analyze changes to cover crop management, including switching cover crop species, establishment methods, termination methods, etc.\n\nThe first set of tables, under Cover Crop Costs, captures cover crop costs. The number of tables shown will correspond to the cover crops in the crop rotation as provided in the cover crop information table on the 'Study Area Overview' tab. Presented in the 'Summary of Cover Crop Costs' table is the calculated cover crop cost on an annual per acre basis by cover crop and as a weighted average for the Study Area. The second set of tables, under 'Cover Crop Grazing &/or Haying Benefits', allows you the ability to calculate the effects of grazing and/or harvesting cover crop as hay, resulting in a net per acre grazing &/or haying benefit. \n\nNote: This tab can be used on its own to analyze cover crop economic effects generally."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Cover Crop Costs"]
["Complete the following tables by cover crop noted in upper left corner of each table. Make sure to only include additional costs (e.g., if the farmer previously sprayed herbicide before cash crop planting, and now that spray kills the cover crop, do not include the cost.) Also, make sure to not double count inputs or machinery with the previous 'Machinery' and 'Cash Crop Inputs' tabs (e.g., if cash crop tillage practices terminate the cover crop, only include this on the 'Machinery' tab.)"]
[]
[]
[null,"TIPS:"]
[null,"(1) Cover crop information is pulled directly from the 'Study Area Overview' tab. To make changes to this information, such as acres in cover or cover type, you must do so on the 'Study Area Overview' tab."]
[null,"(2) For additional nutrient, termination, &/or open-ended other costs, only enter additional inputs (e.g., fertilizer at planting, herbicide to terminate, any other costs associated with growing cover crops, etc.) Make sure they have not been already captured in the 'Cash Crop Inputs' tab.\n"]
[]
[null,"(3) Review the list of machinery and associated costs on the 'Machinery Costs' tab to determine the machinery that most closely matches your machinery costs. The information in the 'Machinery Costs' tab is captured in the corresponding dropdown lists on this tab for cover crop planting and termination machinery."]
[]
[null,"(4) Alternatively, follow directions on the 'Machinery Costs' tab to add machinery costs to the list as identified by the yellow-shaded cells; OR add farmer-provided custom-hire cover crop planting or termination operations costs to the 'Study Area Overview' tab. These additions will then be made available to select from in the dropdown list."]
[]
[null,"(5) The cost of grazing &/or haying of cover crops is captured separately in the second set of tables at the end of this tab."]
[null,"(6) \"# Passes/Yr\" refers to the number of passes the equipment takes over that crop in a growing season. Partial passes may be entered if that piece of equipment does not pass over every acre of that crop."]
[]
[null,"Cover Crop 1"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$82=\"\",\"\",'Study Area Overview'!$B$82)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 1",{"$f":"IF('Study Area Overview'!$C$82=\"\",\"\",'Study Area Overview'!$C$82)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$82=\"\",\"\",'Study Area Overview'!$G$82)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$82 > 0, 'Study Area Overview'!$F$82, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$82=\"\",\"\",'Study Area Overview'!$D$82)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"SUM(G31:G34)","v":0}]
[]
[]
[null,"Cover Crop 1 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B40,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F40*E40, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B41,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F41*E41, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B42,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F42*E42, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G39:G42)","v":0}]
[null,"Cover Crop 1 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B46,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F46*E46, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B47,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F47*E47, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B48,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F48*E48, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G45:G48)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G43,G49)","v":0}]
[]
[null,"Cover Crop 2"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$83=\"\",\"\",'Study Area Overview'!$B$83)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 2",{"$f":"IF('Study Area Overview'!$C$83=\"\",\"\",'Study Area Overview'!$C$83)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$83=\"\",\"\",'Study Area Overview'!$G$83)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$83 > 0, 'Study Area Overview'!$F$83, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$83=\"\",\"\",'Study Area Overview'!$D$83)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G53:G56),\"\")","v":0}]
[]
[]
[null,"Cover Crop 2 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B62,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F62*E62, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B63,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F63*E63, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B64,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F64*E64, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G61:G64)","v":0}]
[null,"Cover Crop 2 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B68,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F68*E68, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B69,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F69*E69, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B70,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F70*E70, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G67:G70)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G65,G71)","v":0}]
[]
[null,"Cover Crop 3"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$84=\"\",\"\",'Study Area Overview'!$B$84)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 3",{"$f":"IF('Study Area Overview'!$C$84=\"\",\"\",'Study Area Overview'!$C$84)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$84=\"\",\"\",'Study Area Overview'!$G$84)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$84 > 0, 'Study Area Overview'!$F$84, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$84=\"\",\"\",'Study Area Overview'!$D$84)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G75:G78),\"\")","v":0}]
[]
[]
[null,"Cover Crop 3 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B84,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F84*E84, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B85,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F85*E85, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B86,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F86*E86, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G83:G86)","v":0}]
[null,"Cover Crop 3 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B90,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F90*E90, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B91,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F91*E91, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B92,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F92*E92, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G89:G92)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G87,G93)","v":0}]
[]
[null,"Cover Crop 4"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$85=\"\",\"\",'Study Area Overview'!$B$85)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 4",{"$f":"IF('Study Area Overview'!$C$85=\"\",\"\",'Study Area Overview'!$C$85)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$85=\"\",\"\",'Study Area Overview'!$G$85)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$85 > 0, 'Study Area Overview'!$F$85, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$85=\"\",\"\",'Study Area Overview'!$D$85)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G97:G100),\"\")","v":0}]
[]
[]
[null,"Cover Crop 4 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B106,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F106*E106, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B107,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F107*E107, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B108,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F108*E108, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G105:G108)","v":0}]
[null,"Cover Crop 4 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B112,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F112*E112, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B113,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F113*E113, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B114,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F114*E114, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G111:G114)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G109,G115)","v":0}]
[]
[null,"Cover Crop 5"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$86=\"\",\"\",'Study Area Overview'!$B$86)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 5",{"$f":"IF('Study Area Overview'!$C$86=\"\",\"\",'Study Area Overview'!$C$86)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$86=\"\",\"\",'Study Area Overview'!$G$86)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$86 > 0, 'Study Area Overview'!$F$86, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$86=\"\",\"\",'Study Area Overview'!$D$86)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G119:G122),\"\")","v":0}]
[]
[]
[null,"Cover Crop 5 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B128,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F128*E128, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B129,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F129*E129, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B130,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F130*E130, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G127:G130)","v":0}]
[null,"Cover Crop 5 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B134,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F134*E134, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B135,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F135*E135, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B136,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F136*E136, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G133:G136)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G131,G137)","v":0}]
[]
[null,"Cover Crop 6"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$87=\"\",\"\",'Study Area Overview'!$B$87)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 6",{"$f":"IF('Study Area Overview'!$C$87=\"\",\"\",'Study Area Overview'!$C$87)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$87=\"\",\"\",'Study Area Overview'!$G$87)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$87 > 0, 'Study Area Overview'!$F$87, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$87=\"\",\"\",'Study Area Overview'!$D$87)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G141:G144),\"\")","v":0}]
[]
[]
[null,"Cover Crop 6 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B150,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F150*E150, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B151,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F151*E151, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B152,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F152*E152, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G149:G152)","v":0}]
[null,"Cover Crop 6 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F156*E156, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B157,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F157*E157, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B158,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F158*E158, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G155:G158)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G153,G159)","v":0}]
[]
[null,"Cover Crop 7"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$88=\"\",\"\",'Study Area Overview'!$B$88)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 7",{"$f":"IF('Study Area Overview'!$C$88=\"\",\"\",'Study Area Overview'!$C$88)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$88=\"\",\"\",'Study Area Overview'!$G$88)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$88 > 0, 'Study Area Overview'!$F$88, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$88=\"\",\"\",'Study Area Overview'!$D$88)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G163:G166),\"\")","v":0}]
[]
[]
[null,"Cover Crop 7 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B172,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F172*E172, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B173,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F173*E173, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B174,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F174*E174, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G171:G174)","v":0}]
[null,"Cover Crop 7 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B178,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F178*E178, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B179,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F179*E179, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F180*E180, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G177:G180)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G175,G181)","v":0}]
[]
[null,"Cover Crop 8"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$89=\"\",\"\",'Study Area Overview'!$B$89)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 8",{"$f":"IF('Study Area Overview'!$C$89=\"\",\"\",'Study Area Overview'!$C$89)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$89=\"\",\"\",'Study Area Overview'!$G$89)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$89 > 0, 'Study Area Overview'!$F$89, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$89=\"\",\"\",'Study Area Overview'!$D$89)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G185:G188),\"\")","v":0}]
[]
[]
[null,"Cover Crop 8 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B194,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F194*E194, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B195,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F195*E195, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B196,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F196*E196, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G193:G196)","v":0}]
[null,"Cover Crop 8 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B200,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F200*E200, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B201,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F201*E201, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B202,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F202*E202, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G199:G202)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G197,G203)","v":0}]
[]
[null,"Cover Crop 9"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$90=\"\",\"\",'Study Area Overview'!$B$90)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 9",{"$f":"IF('Study Area Overview'!$C$90=\"\",\"\",'Study Area Overview'!$C$90)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$90=\"\",\"\",'Study Area Overview'!$G$90)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$90 > 0, 'Study Area Overview'!$F$90, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$90=\"\",\"\",'Study Area Overview'!$D$90)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G207:G210),\"\")","v":0}]
[]
[]
[null,"Cover Crop 9 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B216,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F216*E216, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B217,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F217*E217, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B218,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F218*E218, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G215:G218)","v":0}]
[null,"Cover Crop 9 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B222,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F222*E222, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B223,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F223*E223, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B224,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F224*E224, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G221:G224)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G219,G225)","v":0}]
[]
[null,"Cover Crop 10"]
[null,"Cash Crop Before Cover",{"$f":"IF('Study Area Overview'!$B$91=\"\",\"\",'Study Area Overview'!$B$91)","v":""},null,"Cover Crop Seed ($/Ac)"]
[null,"Cover Crop 10",{"$f":"IF('Study Area Overview'!$C$91=\"\",\"\",'Study Area Overview'!$C$91)","v":""},null,"Additional Nutrient Inputs ($/Ac)"]
[null,"Acres of Cover",{"$f":"IF('Study Area Overview'!$G$91=\"\",\"\",'Study Area Overview'!$G$91)","v":""},null,"Additional Termination Inputs ($/Ac)"]
[null,"Termination Method",{"$f":"IF('Study Area Overview'!$C$91 > 0, 'Study Area Overview'!$F$91, \"\")","v":""},null,"Additional Costs ($/Ac)"]
[null,"Cash Crop Following Cover",{"$f":"IF('Study Area Overview'!$D$91=\"\",\"\",'Study Area Overview'!$D$91)","v":""},null,"Total Input Cost Per Acre",null,{"$f":"IFERROR(SUM(G229:G232),\"\")","v":0}]
[]
[]
[null,"Cover Crop 10 Current Planting Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B238,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F238*E238, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B239,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F239*E239, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B240,'Machinery Costs'!$B$19:$G$115,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F240*E240, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G237:G240)","v":0}]
[null,"Cover Crop 10 Terminating Machinery (select from dropdown)",null,null,"Cost/Ac","# Passes/Yr","Total Cost/Ac"]
[]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B244,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F244*E244, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B245,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F245*E245, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,{"$f":"IFERROR(VLOOKUP(B246,'Machinery Costs'!$B$125:$E$149,4,FALSE),0)","v":0},null,{"$f":"IFERROR(F246*E246, \"See 'Machinery Costs' tab\")","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G243:G246)","v":0}]
[null,"Cover Crop Machinery Cost ($/Ac)",null,null,null,null,{"$f":"SUM(G241,G247)","v":0}]
[]
["Summary of Cover Crop Costs"]
[null,"Cover Species or Mix Description","Acres Planted","Per Acre Input Cost by Cover Crop ($/Ac)","Per Acre Cover Crop Machinery Cost by Cover Crop ($/Ac)","Per Acre Cost by Cover Crop ($/Ac)","Total Cost by Cover Crop ($)"]
[null,{"$f":"IF(C32=\"\",\"\",C32)","v":""},{"$f":"IF(C33=\"\",\"\",C33)","v":""},{"$f":"IF(G35>0,G35,\"\")","v":""},{"$f":"IF(G50>0,G50,\"\")","v":""},{"$f":"IFERROR(D252+E252,\"\")","v":""},{"$f":"IFERROR(C252*F252,\"\")","v":""}]
[null,{"$f":"IF(C54=\"\",\"\",C54)","v":""},{"$f":"IF(C55=\"\",\"\",C55)","v":""},{"$f":"IF(G57>0,G57,\"\")","v":""},{"$f":"IF(G72>0,G72,\"\")","v":""},"",""]
[null,{"$f":"IF(C76=\"\",\"\",C76)","v":""},{"$f":"IF(C77=\"\",\"\",C77)","v":""},{"$f":"IF(G79>0,G79,\"\")","v":""},{"$f":"IF(G94>0,G94,\"\")","v":""},"",""]
[null,{"$f":"IF(C98=\"\",\"\",C98)","v":""},{"$f":"IF(C99=\"\",\"\",C99)","v":""},{"$f":"IF(G101>0,G101,\"\")","v":""},{"$f":"IF(G116>0,G116,\"\")","v":""},"",""]
[null,{"$f":"IF(C120=\"\",\"\",C120)","v":""},{"$f":"IF(C121=\"\",\"\",C121)","v":""},{"$f":"IF(G123>0,G123,\"\")","v":""},{"$f":"IF(G138>0,G138,\"\")","v":""},"",""]
[null,{"$f":"IF(C142=\"\",\"\",C142)","v":""},{"$f":"IF(C143=\"\",\"\",C143)","v":""},{"$f":"IF(G145>0,G145,\"\")","v":""},{"$f":"IF(G160>0,G160,\"\")","v":""},"",""]
[null,{"$f":"IF(C164=\"\",\"\",C164)","v":""},{"$f":"IF(C165=\"\",\"\",C165)","v":""},{"$f":"IF(G167>0,G167,\"\")","v":""},{"$f":"IF(G182>0,G182,\"\")","v":""},"",""]
[null,{"$f":"IF(C186=\"\",\"\",C186)","v":""},{"$f":"IF(C187=\"\",\"\",C187)","v":""},{"$f":"IF(G189>0,G189,\"\")","v":""},{"$f":"IF(G204>0,G204,\"\")","v":""},"",""]
[null,{"$f":"IF(C208=\"\",\"\",C208)","v":""},{"$f":"IF(C209=\"\",\"\",C209)","v":""},{"$f":"IF(G211>0,G211,\"\")","v":""},{"$f":"IF(G226>0,G226,\"\")","v":""},"",""]
[null,{"$f":"IF(C230=\"\",\"\",C230)","v":""},{"$f":"IF(C231=\"\",\"\",C231)","v":""},{"$f":"IF(G233>0,G233,\"\")","v":""},{"$f":"IF(G248>0,G248,\"\")","v":""},"",""]
[null,"Study Area Total Cover Crop Cost ($)",null,null,null,null,{"$f":"IFERROR(SUM(G252:G261),0)","v":0}]
[null,"Study Area Per Acre Cover Crop Cost (Weighted Average, $/Ac)\n(negative value means decrease in cost)",null,null,null,null,{"$f":"IFERROR(G262/SUM(C252:C261),0)","v":0}]
[]
[]
["Cover Crop Grazing &/or Haying Benefits"]
["Complete the following tables considering all cover crops grazed &/or hayed. Make sure to only include additional costs (e.g., new fencing for grazing.) Also, make sure to not double count inputs or machinery with the previous tables. The value of the cover crop as forage is the default grass hay national average price (organic if noted on 'Study Area Overview' tab), unless a farmer-provided forage value is given on Overview tab."]
[]
[]
[null,"TIPS:"]
[null,"(1) Per acre grazing benefit is calculated by multiplying # days grazed per year, stocking rate (animal unit per acre), and daily forage demand (pounds per animal unit), then dividing by 2,000lbs to estimate tons per acre grazed, which can then be multiplied by the value per ton. Alternatively, user can enter their estimated $/ac grazing benefit (e.g., if the farmer charges others to graze.)"]
[]
[]
[null,"(2) Per acre grazing costs are a sum of the annualized infrastructure costs, additional labor and management, and/or other annual costs. The grazing infrastructure costs are annualized using the planning horizon (i.e., lifespan of fence &/or watering facilities) and interest rate. The default provided is 15 years and 3%."]
[]
[null,"(3) Per acre hay benefit is the yield (ton/ac) multiplied by the appropriate hay value ($/ton)."]
[null,"(4) Per acre hay cost is the estimated cost to harvest the cover crop. User can reference the 'Machinery Costs' tab for a list of harvest equipment per acre costs."]
[]
[null,"Summary of Grazing/Haying Costs & Benefits"]
[null,"National Avg Grass Hay Value ($/Ton) ",{"$f":"IF('Study Area Overview'!D111 > 0, 'Study Area Overview'!D111,'Prices (2023)'!D29)","v":171.06062206398718}]
[null,"National Avg Organic Hay Value ($/Ton) ",{"$f":"IF('Study Area Overview'!$B$15=\"Y\",'Prices (2023)'!D71,0)","v":0}]
[null,"Farmer-provided Forage Value ($/Ton)",{"$f":"IF('Study Area Overview'!D127=\"\",0,'Study Area Overview'!D127)","v":0}]
[]
[]
[null,"Grazing Cover Crops",null,null,"Haying Cover Crops"]
[null,"Number of Acres Grazed per Year",null,null,"Number of Acres Hayed"]
[null,"Number of Days Grazed per Year",null,null,"Hay Yield (Tons/Ac)*"]
[null,"Stocking Rate (AU/Ac)",null,null,"Per Acre Hay Benefit ($/Ac/Yr)",null,{"$f":"G287*(IF($C$282>0,$C$282,IF($C$281>0,$C$281,$C$280)))","v":0}]
[null,"Forage Demand (Lb/AU/Day)",null,null,"Per Acre Haying Cost ($/Ac/Yr)"]
[null,"OR: Farmer-provided Per Acre Grazing Benefit ($/Ac)",null,null,"Net Per Acre Haying Benefit ($/Ac/Yr)",null,{"$f":"G288-G289","v":0}]
[null,"Per Acre Grazing Benefit ($/Ac)",{"$f":"IFERROR(IF(C290>0,C290,((C287*C288*C289)/2000)*(IF($C$282>0,$C$282,IF($C$281>0,$C$281,$C$280)))/C286),0)","v":0},null,"*NOTE: Enter dry yield amount if harvesting as silage."]
[]
[null,"Grazing Infrastructure and Annual Costs"]
[null,"Planning Horizon (Years)",15]
[null,"Interest Rate",0.03]
[null,"Additional/New Fencing ($/Ac)"]
[null,"Additional/New Watering Facilities ($/Ac)"]
[null,"Per Acre Grazing Infrastructure Cost ($/Ac)",{"$f":"SUM(C296:C297)","v":0}]
[null,"Annualized Infrastructure Cost ($/Ac/Yr)",{"$f":"IFERROR(PMT(C295,C294,C298)*-1,0)","v":0}]
[null,"Additional Labor and Management ($/Ac/Yr)"]
[null,"Other Additional Grazing Costs ($/Ac/Yr)"]
[null,"Per Acre Grazing Cost ($/Ac/Yr)",{"$f":"SUM(C299:C301)","v":0}]
[]
[null,"Net Per Acre Grazing Benefit ($/Ac/Yr)",{"$f":"C291-C302","v":0},null,null,null,null,null,null,null,null," "]

{"sheet":"Other Costs & Benefits","index":7,"n_rows":87,"n_cols":6,"rows_kept":87,"cut":false,"hidden":false,"merged":[[86,1,86,2],[3,0,5,3],[75,0,75,1],[33,0,33,1],[7,0,7,1],[8,0,9,3],[10,0,10,3],[2,0,2,1],[76,0,79,3],[53,0,53,1],[26,1,26,2],[29,1,29,2],[11,0,14,3],[15,0,16,3],[17,0,17,3],[18,0,19,3],[34,0,36,3],[82,5,85,5],[60,1,60,4],[38,0,38,3],[39,0,39,3],[37,0,37,3],[40,0,41,3],[67,1,67,4],[50,3,51,3],[42,1,42,3],[54,0,59,3]]}
["Other Benefits & Costs"]
[]
["ABOUT THIS TAB:"]
["The Other Costs & Benefits tab calculates the value of decreased erosion, cost of educational activities, annual financial assistance payments, and any other benefits and costs not otherwise accounted for on the previous tabs of the Tool. See below for guidance and tips related to each of these sections. "]
[]
[]
[]
["Value of Decreased Erosion due to Soil Health Practices"]
["The value of nitrogen (N) and phosphorus (P) per ton of soil is based on the 5-year rolling average price of N and P and an assumption on the amount of N and P per ton eroded soil. See the 'Prices' tab for more information."]
[]
["TIPS:"]
["(1) Number of Acres is the area where the reduction in erosion was observed. This could be the entire area where the farmer switched to no-till or reduced tillage in cases where slopes are relatively uniform throughout. If the area is comprised of a combination of relatively flat areas and steeper ground, the acreage could be the portion encompassed by only the steeper ground. Do not enter a number greater than the total number of acres in the study area."]
[]
[]
[]
["(2) Enter tons of reduced erosion results (Tons/Acre/Year) modeled using any sediment reduction tool, such as the Nutrient Tracking Tool, the erosion reduction value from RUSLE-2 analysis, or any reasonable value based on soil type."]
[]
["(3) If the user does not wish to ascribe an economic value to the reduction in erosion, simply leave these fields blank"]
["(4) Total Annual Change in Repair Cost should only include changes in costs for repairs (e.g., fixing gullies) that occur within the Study Area due to the adoption of soil health practices."]
[]
[]
[null,"Retained Nutrients Benefits","Amounts"]
[null,"Value of N and P per Ton of Soil",{"$f":"'Prices (2023)'!$E$105","v":2.0706167590764437}]
[null,"Number of Acres1"]
[null,"Tons Reduced Erosion (Tons/Acre/Year)"]
[null,"Total Value ($/Year)",{"$f":"C23*C24*C25","v":0}]
[null,"AND/OR"]
[null,"Reduced Mechanical Erosion Repair due to SH practices","$/Yr"]
[null,"Total Annual Change in Repair Cost ($/Year)"]
[]
[null,"Total per Acre Value of Decreased Erosion ($/Ac/Yr)",{"$f":"IFERROR((IF(C29>0,C29*-1,C29)-C26)/C32,0)","v":0}]
[null,"1 Do not exceed total acres in the Study Area: ",{"$f":"'Study Area Overview'!D71","v":0}]
[]
["Time Spent on Educational Activities"]
["Educational activities should reflect the average yearly amount of time spent learning the soil health practices, such as attending conferences and farmer meetings, reading magazines, etc. The hourly rate used to calculate the total education expense per year can be found on the 'Prices' tab.\n"]
[]
[]
["TIPS:"]
["(1) Do not enter hours for individual soil health practices if using Combined Practice Learning Activities."]
["(2) Use Combined Practice Learning Activities when the farmer cannot separate hours spent by practice."]
["(3) Total $/Yr is calculated using the default hourly labor rate, unless a farmer-provided hourly rate given on 'Study Area Overview' tab, multiplied by the number of learning activity hours by practice."]
[]
[null,"Educational Activities"]
[null,"Soil Health Practices","Hours/Yr","Total $/Yr"]
[null,"Residue and Tillage Mgt.",null,{"$f":"IFERROR(IF('Study Area Overview'!G$52>0,'Study Area Overview'!G$52*C45,C45*'Prices (2023)'!$C$9),\"\")","v":0}]
[null,"Cover Crops",null,{"$f":"IFERROR(IF('Study Area Overview'!G$52>0,'Study Area Overview'!G$52*C46,C46*'Prices (2023)'!$C$9),\"\")","v":0}]
[null,"Nutrient Mgt.",null,{"$f":"IFERROR(IF('Study Area Overview'!G$52>0,'Study Area Overview'!G$52*C47,C47*'Prices (2023)'!$C$9),\"\")","v":0}]
[null,"Conservation Crop Rotation",null,{"$f":"IFERROR(IF('Study Area Overview'!G$52>0,'Study Area Overview'!G$52*C48,C48*'Prices (2023)'!$C$9),\"\")","v":0}]
[]
[null,"Combined Practices Educational Activities",null,{"$f":"IFERROR(IF(SUM(D45:D48)>0,\"See Tip 3\",IF('Study Area Overview'!G$52>0,'Study Area Overview'!G$52*C50,C50*'Prices (2023)'!$C$9)),\"\")","v":0}]
[null,null,"$/Hr"]
[null,"Farmer's Reported Labor Hourly Rate (optional)"]
[]
["Other Benefits and Costs"]
["Be sure these benefits and costs are not being captured anywhere else in the tool already.\nTIPS:  \n(1) Descriptions should detail the benefits, costs, or changes in activities experienced and responsible for change as these descriptions will be used in the 'Results' partial budget analysis table to describe the associated increase/decrease in $/Ac.\n(2) The $/Ac should be positive for BOTH positive effects/decreased Costs and negative effects/increased costs.\n(3) Acres should not exceed study area acreage. The user can enter the full study area, or a portion of the study area."]
[]
[]
[]
[]
[]
[null,"Decreased Costs"]
[null,"Description of Other Benefit(s)","$/Ac","Number of Acres Affected","Total Benefit"]
[null,null,null,null,{"$f":"D63*C63","v":0}]
[null,null,null,null,{"$f":"D64*C64","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,"Increased Costs"]
[null,"Description of Other Cost(s)","$/Ac","Number of Acres Affected","Total Cost"]
[null,null,null,null,{"$f":"D70*C70","v":0}]
[null,null,null,null,{"$f":"D71*C71","v":0}]
[null,null,null,null,0]
[null,null,null,null,{"$f":"D73*C73","v":0}]
[null,null,null,null,{"$f":"D74*C74","v":0}]
[]
["Annual Financial Assistance Payments"]
["Any financial assistance payments listed are not included in the partial budget analysis because cost-share is temporary and not received by all, but they can be noted in the footnote of PBA table.\nTIPS:\n(1) Source is the funding source for the payment, such as NRCS EQIP."]
[]
[]
[]
[]
[null,"Source","$/Ac/Yr","Acres Funded","Total ($)","Weighted Average ($/Ac)"]
[null,null,null,null,{"$f":"D83*C83","v":0}]
[null,null,null,null,{"$f":"D84*C84","v":0}]
[null,null,null,null,{"$f":"D85*C85","v":0}]
[null,null,null,null,{"$f":"D86*C86","v":0}]
[null,"Total Received",null,{"$f":"SUM(D83:D86)","v":0},{"$f":"SUM(E83:E86)","v":0},{"$f":"IFERROR(E87/D87,0)","v":0}]

{"sheet":"Yields","index":8,"n_rows":152,"n_cols":12,"rows_kept":152,"cut":false,"hidden":false,"merged":[[141,1,141,2],[52,0,54,4],[2,0,2,4],[3,0,10,4],[26,0,28,4],[29,0,30,4],[48,4,49,4],[48,3,49,3],[48,2,49,2],[48,1,49,1],[25,0,25,4],[12,0,24,4],[48,11,49,11],[48,10,49,10],[48,9,49,9],[48,8,49,8],[48,7,49,7],[48,6,49,6],[48,5,49,5],[31,0,32,4],[33,0,33,4],[34,0,34,4],[35,0,37,4]]}
["YIELD CHANGES & RESULTS BY CROP"]
[]
["ABOUT THIS TAB:"]
["The Yields tab calculates revenue effects attributed to crop yield changes from adopting soil health practices. The only data entry on this tab is benchmark and current yields by crop. We've included results by crop for user reference only -- they are supplemental to the total Study Area weighted average results presented in the partial budget analysis table on the 'Results' green tabs. The Output tables (located below the yellow disclaimer) show results broken out by crop by revenue and each category of costs for both benchmark and current scenarios as well as a table of the changes (the difference between benchmark and current.) Users can use these tables to compare the various practice change impacts by category on each crop at both the per acre and total acreage amounts. All numbers and calculations in the output tables are automatically calculated within the tool; any changes to the Output tables must be made in the yield table or previous tabs, at which point these output tables will automatically update."]
[]
[]
[]
[]
[]
[]
[]
["Yield Impacts due to Soil Health Practices"]
["The user is asked to input benchmark and current yield per acre by crop. If there is a yield increase or decrease, the user has the option to attribute a portion of that yield change to adoption of soil health practices. For reference, soil health successful farmers featured in AFT’s soil health economic case studies have attributed between 1% and 60% of yield increases (19% average) to soil health practices. It is up to the farmer to estimate what portion of their yield change can be attributed to improved soil health. To guide this decision, we encourage users to compare the farmers benchmark and current average yields to their county average yields for the same benchmark and current time frame. While these county averages are not necessary for the partial budget analysis, we think they help reveal what yield changes may be due to other things beyond soil health practices, such as technological or time management improvements.\n\nIf analyzing a conservation crop rotation (CCR), you must provide benchmark and current yields for all crops – even if there is no difference  between benchmark and current yields – because when acreage shifts from one crop to another, we need to estimate a per acre net income for each crop impacted. This allows the R-SHEC to quantify the change in Study Area net income due to a CCR. If NOT analyzing a CCR, you only need to provide benchmark and current yields if you want to capture a yield change due to the adoption of soil health practices."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TIPS:"]
["(1) Benchmark and current county averages are not required. It does provide a place to note county average yield change to assist in accurately estimating the percent yield change attributed to soil health practices by comparing the average increase in yield for the county over the same timeframe that the practices were adopted. "]
[]
[]
["(2) For county average yields, we suggest using the National Agricultural Statistics Service's QuickStats database to pull this information: https://quickstats.nass.usda.gov/ "]
[]
["(3) User must enter the \"Farmer-provided: Benchmark Average Yield per Acre,\" \"Farmer-provided: Current Average Yield per Acre,\" and \"Farmer-provided % Yield Change Attributed to Soil Health Practices.\""]
[]
["(4) Benchmark average yield should reflect the average yield under benchmark practices before soil health practice adoption."]
["(5) Current average yield should reflect the average yield since the soil health practice(s) were successfully adopted."]
["(6) % Yield Change Attributed to Soil Health Practices should reflect the estimated amount of the yield change solely due to the adoption of soil health practices. Users should use the county reference as guidance for the estimated yield change due to non-soil health practices (such as technology or other industry changes.)"]
[]
[]
[]
[null,"Threshold Year (first adoption year): ",{"$f":"MIN('Study Area Overview'!E26:E29)","v":0}]
[null,"County",{"$f":"'Study Area Overview'!C6","v":0}]
[null,"Current Crop",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Benchmark County Average Yield per Acre (optional)"]
[null,"Current County Average Yield per Acre (optional)"]
[null,"Change in County Average Yield per Acre",{"$f":"IF(C44-C43=0,\"\",C44-C43)","v":""},{"$f":"IF(D44-D43=0,\"\",D44-D43)","v":""},"","","","","","","",""]
[null,"Farmer-provided: Benchmark Crop Average Yield per Acre (PRIOR to threshold year)"]
[null,"Farmer-provided: Current Crop Average Yield per Acre (AFTER to threshold year)"]
[null,"Calculated Change in Average Yield per Acre",{"$f":"IF(C47-C46=0,\"\",C47-C46)","v":""},"","","","","","","","",""]
[null,"Farmer-provided: % of Change in Average Yield Attributed to Soil Health Practices"]
[]
[]
[]
["NOTE TO USERS: THE TABLES BELOW DO NOT REQUIRE DATA ENTRY. These tables are used by the 'Results' tabs. The data below are great to reference as we present by crop the benchmark, current, and change in costs and benefits."]
[]
[]
[]
["Output Tables"]
[null,"Benchmark Data by Cash Crop",{"$f":"IF('Study Area Overview'!$B$48=\"\",\"\",'Study Area Overview'!$B$48)","v":""},{"$f":"IF('Study Area Overview'!$B$49=\"\",\"\",'Study Area Overview'!$B$49)","v":""},{"$f":"IF('Study Area Overview'!$B$50=\"\",\"\",'Study Area Overview'!$B$50)","v":""},{"$f":"IF('Study Area Overview'!$B$51=\"\",\"\",'Study Area Overview'!$B$51)","v":""},{"$f":"IF('Study Area Overview'!$B$52=\"\",\"\",'Study Area Overview'!$B$52)","v":""},{"$f":"IF('Study Area Overview'!$B$53=\"\",\"\",'Study Area Overview'!$B$53)","v":""},{"$f":"IF('Study Area Overview'!$B$54=\"\",\"\",'Study Area Overview'!$B$54)","v":""},{"$f":"IF('Study Area Overview'!$B$55=\"\",\"\",'Study Area Overview'!$B$55)","v":""},{"$f":"IF('Study Area Overview'!$B$56=\"\",\"\",'Study Area Overview'!$B$56)","v":""},{"$f":"IF('Study Area Overview'!$B$57=\"\",\"\",'Study Area Overview'!$B$57)","v":""}]
[null,"Standard Crop Price per Unit",{"$f":"IFERROR(IF(VLOOKUP(C58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(C58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!C$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!C$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(D58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(D58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!D$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!D$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(E58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(E58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!E$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!E$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(F58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(F58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!F$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!F$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(G58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(G58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!G$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!G$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(H58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(H58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!H$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!H$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(I58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(I58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!I$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!I$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(J58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(J58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!J$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!J$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(K58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(K58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!K$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!K$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(L58,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(L58,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!L$58,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!L$58,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""}]
[null,"Crop Gross Revenue ($/Ac)",{"$f":"IF(C46>0,C59*C46,IF(AND(C58=\"\",C84=\"\"),0,0))","v":0},{"$f":"IF(D46>0,D59*D46,IF(AND(D58=\"\",D84=\"\"),0,0))","v":0},{"$f":"IF(E46>0,E59*E46,IF(AND(E58=\"\",E84=\"\"),0,0))","v":0},{"$f":"IF(F46>0,F59*F46,IF(OR(F58=\"\",F84=\"\"),0,0))","v":0},0,0,0,0,0,0]
[null,"Crop Trucking ($/Ac)",{"$f":"IFERROR(VLOOKUP(C$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!C$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!D$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(E$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!E$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!F$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!G$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!H$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!I$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!J$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!K$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L$58,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!L$46,\"\")","v":""}]
[null,"Crop Drying ($/Ac)",{"$f":"IFERROR(VLOOKUP(C$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!C$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!D$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(E$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!E$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!F$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!G$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!H$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!I$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!J$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!K$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L$58,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!L$46,\"\")","v":""}]
[null,"Crop Storage ($/Ac)",{"$f":"IFERROR(VLOOKUP(C$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!C$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!D$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(E$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!E$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!F$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!G$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!H$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!I$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!J$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!K$46,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L$58,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!L$46,\"\")","v":""}]
[null,"Crop Handling Costs ($/Ac)",{"$f":"IF(SUM(C61:C63)>0,SUM(C61:C63),IF(AND(C58=\"\",C84=\"\"),0,0))","v":0},{"$f":"IF(SUM(D61:D63)>0,SUM(D61:D63),IF(AND(D58=\"\",D84=\"\"),0,0))","v":0},{"$f":"IF(SUM(E61:E63)>0,SUM(E61:E63),IF(AND(E58=\"\",E84=\"\"),0,0))","v":0},{"$f":"IF(SUM(F61:F63)>0,SUM(F61:F63),IF(AND(F58=\"\",F84=\"\"),0,0))","v":0},{"$f":"IF(SUM(G61:G63)>0,SUM(G61:G63),IF(AND(G58=\"\",G84=\"\"),0,0))","v":0},0,0,0,0,0]
[null,"Machinery Cost ($/Ac)",{"$f":"Machinery!C376","v":0},{"$f":"Machinery!C377","v":0},{"$f":"Machinery!C378","v":0},{"$f":"Machinery!C379","v":0},{"$f":"Machinery!C380","v":0},{"$f":"Machinery!C381","v":0},{"$f":"Machinery!C382","v":0},{"$f":"Machinery!C383","v":0},{"$f":"Machinery!C384","v":0},{"$f":"Machinery!C385","v":0}]
[null,"Cash Crop Seed ($/Ac)",{"$f":"'Cash Crop Inputs'!C147","v":0},{"$f":"'Cash Crop Inputs'!D147","v":0},{"$f":"'Cash Crop Inputs'!E147","v":0},{"$f":"'Cash Crop Inputs'!F147","v":0},{"$f":"'Cash Crop Inputs'!G147","v":0},{"$f":"'Cash Crop Inputs'!H147","v":0},{"$f":"'Cash Crop Inputs'!I147","v":0},{"$f":"'Cash Crop Inputs'!J147","v":0},{"$f":"'Cash Crop Inputs'!K147","v":0},{"$f":"'Cash Crop Inputs'!L147","v":0}]
[null,"Cash Crop Soil Sampling ($/Ac)",{"$f":"'Cash Crop Inputs'!C148","v":0},{"$f":"'Cash Crop Inputs'!D148","v":0},{"$f":"'Cash Crop Inputs'!E148","v":0},{"$f":"'Cash Crop Inputs'!F148","v":0},{"$f":"'Cash Crop Inputs'!G148","v":0},{"$f":"'Cash Crop Inputs'!H148","v":0},{"$f":"'Cash Crop Inputs'!I148","v":0},{"$f":"'Cash Crop Inputs'!J148","v":0},{"$f":"'Cash Crop Inputs'!K148","v":0},{"$f":"'Cash Crop Inputs'!L148","v":0}]
[null,"Fertilizer Cost ($/Ac)",{"$f":"'Cash Crop Inputs'!C149","v":0},{"$f":"'Cash Crop Inputs'!D149","v":0},{"$f":"'Cash Crop Inputs'!E149","v":0},{"$f":"'Cash Crop Inputs'!F149","v":0},{"$f":"'Cash Crop Inputs'!G149","v":0},{"$f":"'Cash Crop Inputs'!H149","v":0},{"$f":"'Cash Crop Inputs'!I149","v":0},{"$f":"'Cash Crop Inputs'!J149","v":0},{"$f":"'Cash Crop Inputs'!K149","v":0},{"$f":"'Cash Crop Inputs'!L149","v":0}]
[null,"Manure Cost ($/Ac)",{"$f":"'Cash Crop Inputs'!C150","v":0},{"$f":"'Cash Crop Inputs'!D150","v":0},{"$f":"'Cash Crop Inputs'!E150","v":0},{"$f":"'Cash Crop Inputs'!F150","v":0},{"$f":"'Cash Crop Inputs'!G150","v":0},{"$f":"'Cash Crop Inputs'!H150","v":0},{"$f":"'Cash Crop Inputs'!I150","v":0},{"$f":"'Cash Crop Inputs'!J150","v":0},{"$f":"'Cash Crop Inputs'!K150","v":0},{"$f":"'Cash Crop Inputs'!L150","v":0}]
[null,"Chemical Cost ($/Ac)",{"$f":"'Cash Crop Inputs'!C151","v":0},{"$f":"'Cash Crop Inputs'!D151","v":0},{"$f":"'Cash Crop Inputs'!E151","v":0},{"$f":"'Cash Crop Inputs'!F151","v":0},{"$f":"'Cash Crop Inputs'!G151","v":0},{"$f":"'Cash Crop Inputs'!H151","v":0},{"$f":"'Cash Crop Inputs'!I151","v":0},{"$f":"'Cash Crop Inputs'!J151","v":0},{"$f":"'Cash Crop Inputs'!K151","v":0},{"$f":"'Cash Crop Inputs'!L151","v":0}]
[null,"Benchmark Per Acre Net Income by Crop ($/Ac)",{"$f":"IFERROR(C60-(SUM(C64,C65:C70)),IF(AND(C58=\"\",C84=\"\"),\"\",0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Acres Per Year",{"$f":"IF('Study Area Overview'!$D$48=\"\",\"\",'Study Area Overview'!$D$48)","v":""},{"$f":"IF('Study Area Overview'!$D$49=\"\",\"\",'Study Area Overview'!$D$49)","v":""},{"$f":"IF('Study Area Overview'!$D$50=\"\",\"\",'Study Area Overview'!$D$50)","v":""},{"$f":"IF('Study Area Overview'!$D$51=\"\",\"\",'Study Area Overview'!$D$51)","v":""},{"$f":"IF('Study Area Overview'!$D$52=\"\",\"\",'Study Area Overview'!$D$52)","v":""},{"$f":"IF('Study Area Overview'!$D$53=\"\",\"\",'Study Area Overview'!$D$53)","v":""},{"$f":"IF('Study Area Overview'!$D$54=\"\",\"\",'Study Area Overview'!$D$54)","v":""},{"$f":"IF('Study Area Overview'!$D$55=\"\",\"\",'Study Area Overview'!$D$55)","v":""},{"$f":"IF('Study Area Overview'!$D$56=\"\",\"\",'Study Area Overview'!$D$56)","v":""},{"$f":"IF('Study Area Overview'!$D$57=\"\",\"\",'Study Area Overview'!$D$57)","v":""}]
[null,"Crop Gross Revenue ($/Yr)",{"$f":"IFERROR(C60*C$72,\"\")","v":""},"","","","","","","","",""]
[null,"Total Crop Handling Costs ($/Yr)",{"$f":"IFERROR(C64*C$72,\"\")","v":""},"","","","","","","","",""]
[null,"Machinery Cost ($/Yr)",{"$f":"IFERROR(C65*C$72,\"\")","v":""},"",{"$f":"IFERROR(E65*E$72,\"\")","v":""},{"$f":"IFERROR(F65*F$72,\"\")","v":""},"","","","","",""]
[null,"Cash Crop Seed ($/Yr)",{"$f":"IFERROR(C66*C$72,\"\")","v":""},{"$f":"IFERROR(D66*D$72,\"\")","v":""},{"$f":"IFERROR(E66*E$72,\"\")","v":""},{"$f":"IFERROR(F66*F$72,\"\")","v":""},"","","","","",""]
[null,"Cash Crop Soil Sampling ($/Yr)",{"$f":"IFERROR(C67*C$72,\"\")","v":""},{"$f":"IFERROR(D67*D$72,\"\")","v":""},"","","","","","","",""]
[null,"Fertilizer Cost ($/Yr)",{"$f":"IFERROR(C68*C$72,\"\")","v":""},"",{"$f":"IFERROR(E68*E$72,\"\")","v":""},{"$f":"IFERROR(F68*F$72,\"\")","v":""},"","","","","",""]
[null,"Manure Cost ($/Yr)",{"$f":"IFERROR(C69*C$72,\"\")","v":""},"",{"$f":"IFERROR(E69*E$72,\"\")","v":""},{"$f":"IFERROR(F69*F$72,\"\")","v":""},"","","","","",""]
[null,"Chemical Cost ($/Yr)",{"$f":"IFERROR(C70*C$72,\"\")","v":""},"",{"$f":"IFERROR(E70*E$72,\"\")","v":""},{"$f":"IFERROR(F70*F$72,\"\")","v":""},"","","","","",""]
[null,"Benchmark Annual Net Income by Crop ($/Yr)",{"$f":"IFERROR(C71*C$72,IF(AND(C58=\"\",C84=\"\"),\"\",0))","v":""},"","","","","","","","",""]
[]
[]
[null,"Current Data by Cash Crop",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Standard Crop Price per Unit",{"$f":"IFERROR(IF(VLOOKUP(C$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(C$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!C$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!C$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(D$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(D$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!D$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!D$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(E$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(E$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!E$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!E$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(F$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(F$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!F$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!F$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(G$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(G$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!G$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!G$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(H$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(H$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!H$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!H$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(I$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(I$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!I$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!I$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(J$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(J$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!J$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!J$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(K$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(K$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!K$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!K$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""},{"$f":"IFERROR(IF(VLOOKUP(L$84,'Study Area Overview'!$B$104:$D$125,3,FALSE)>0,VLOOKUP(L$84,'Study Area Overview'!$B$104:$D$125,3,FALSE),IF('Study Area Overview'!$B$15=\"Y\",VLOOKUP(Yields!L$84,'Prices (2023)'!$B$62:$D$82,3,FALSE),VLOOKUP(Yields!L$84,'Prices (2023)'!$B$20:$D$41,3,FALSE))),\"\")","v":""}]
[null,"Crop Gross Revenue ($/Ac)",{"$f":"IF(C47>0,C85*C47,IF(AND(C58=\"\",C84=\"\"),0,0))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Crop Trucking ($/Ac)",{"$f":"IFERROR(VLOOKUP(C$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!C$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!D$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(E$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!E$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!F$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!G$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!H$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!I$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!J$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!K$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L$84,'Prices (2023)'!$B$117:$E$139,4,FALSE)*Yields!L$47,\"\")","v":""}]
[null,"Crop Drying ($/Ac)",{"$f":"IFERROR(VLOOKUP(C$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!C$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!D$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(E$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!E$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!F$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!G$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!H$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!I$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!J$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!K$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L$84,'Prices (2023)'!$B$117:$E$139,2,FALSE)*Yields!L$47,\"\")","v":""}]
[null,"Crop Storage ($/Ac)",{"$f":"IFERROR(VLOOKUP(C$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!C$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(D$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!D$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(E$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!E$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(F$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!F$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(G$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!G$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(H$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!H$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(I$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!I$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(J$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!J$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(K$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!K$47,\"\")","v":""},{"$f":"IFERROR(VLOOKUP(L$84,'Prices (2023)'!$B$117:$E$139,3,FALSE)*Yields!L$47,\"\")","v":""}]
[null,"Total Crop Handling Costs ($/Ac)",{"$f":"IF(SUM(C87:C89)>0,SUM(C87:C89),IF(AND(C58=\"\",C84=\"\"),0,0))","v":0},{"$f":"IF(SUM(D87:D89)>0,SUM(D87:D89),IF(AND(D58=\"\",D84=\"\"),0,0))","v":0},{"$f":"IF(SUM(E87:E89)>0,SUM(E87:E89),IF(AND(E58=\"\",E84=\"\"),0,0))","v":0},{"$f":"IF(SUM(F87:F89)>0,SUM(F87:F89),IF(AND(F58=\"\",F84=\"\"),0,0))","v":0},{"$f":"IF(SUM(G87:G89)>0,SUM(G87:G89),IF(AND(G58=\"\",G84=\"\"),0,0))","v":0},0,0,0,0,0]
[null,"Machinery Cost ($/Ac)",{"$f":"Machinery!E376","v":0},{"$f":"Machinery!E377","v":0},{"$f":"Machinery!E378","v":0},{"$f":"Machinery!E379","v":0},{"$f":"Machinery!E380","v":0},{"$f":"Machinery!E381","v":0},{"$f":"Machinery!E382","v":0},{"$f":"Machinery!E383","v":0},{"$f":"Machinery!E384","v":0},{"$f":"Machinery!E385","v":0}]
[null,"Cash Crop Seed ($/Ac)",{"$f":"'Cash Crop Inputs'!C153","v":0},{"$f":"'Cash Crop Inputs'!D153","v":0},{"$f":"'Cash Crop Inputs'!E153","v":0},{"$f":"'Cash Crop Inputs'!F153","v":0},{"$f":"'Cash Crop Inputs'!G153","v":0},{"$f":"'Cash Crop Inputs'!H153","v":0},{"$f":"'Cash Crop Inputs'!I153","v":0},{"$f":"'Cash Crop Inputs'!J153","v":0},{"$f":"'Cash Crop Inputs'!K153","v":0},{"$f":"'Cash Crop Inputs'!L153","v":0}]
[null,"Cash Crop Soil Sampling ($/Ac)",{"$f":"'Cash Crop Inputs'!C154","v":0},{"$f":"'Cash Crop Inputs'!D154","v":0},{"$f":"'Cash Crop Inputs'!E154","v":0},{"$f":"'Cash Crop Inputs'!F154","v":0},{"$f":"'Cash Crop Inputs'!G154","v":0},{"$f":"'Cash Crop Inputs'!H154","v":0},{"$f":"'Cash Crop Inputs'!I154","v":0},{"$f":"'Cash Crop Inputs'!J154","v":0},{"$f":"'Cash Crop Inputs'!K154","v":0},{"$f":"'Cash Crop Inputs'!L154","v":0}]
[null,"Fertilizer Cost ($/Ac)",{"$f":"'Cash Crop Inputs'!C155","v":0},{"$f":"'Cash Crop Inputs'!D155","v":0},{"$f":"'Cash Crop Inputs'!E155","v":0},{"$f":"'Cash Crop Inputs'!F155","v":0},{"$f":"'Cash Crop Inputs'!G155","v":0},{"$f":"'Cash Crop Inputs'!H155","v":0},{"$f":"'Cash Crop Inputs'!I155","v":0},{"$f":"'Cash Crop Inputs'!J155","v":0},{"$f":"'Cash Crop Inputs'!K155","v":0},{"$f":"'Cash Crop Inputs'!L155","v":0}]
[null,"Manure Cost ($/Ac)",{"$f":"'Cash Crop Inputs'!C156","v":0},{"$f":"'Cash Crop Inputs'!D156","v":0},{"$f":"'Cash Crop Inputs'!E156","v":0},{"$f":"'Cash Crop Inputs'!F156","v":0},{"$f":"'Cash Crop Inputs'!G156","v":0},{"$f":"'Cash Crop Inputs'!H156","v":0},{"$f":"'Cash Crop Inputs'!I156","v":0},{"$f":"'Cash Crop Inputs'!J156","v":0},{"$f":"'Cash Crop Inputs'!K156","v":0},{"$f":"'Cash Crop Inputs'!L156","v":0}]
[null,"Chemical Cost ($/Ac)",{"$f":"'Cash Crop Inputs'!C157","v":0},{"$f":"'Cash Crop Inputs'!D157","v":0},{"$f":"'Cash Crop Inputs'!E157","v":0},{"$f":"'Cash Crop Inputs'!F157","v":0},{"$f":"'Cash Crop Inputs'!G157","v":0},{"$f":"'Cash Crop Inputs'!H157","v":0},{"$f":"'Cash Crop Inputs'!I157","v":0},{"$f":"'Cash Crop Inputs'!J157","v":0},{"$f":"'Cash Crop Inputs'!K157","v":0},{"$f":"'Cash Crop Inputs'!L157","v":0}]
[null,"Current Net Income by Crop ($/Ac)",{"$f":"IFERROR(C86-(SUM(C90,C91:C96)),IF(AND(C58=\"\",C84=\"\"),\"\",0))","v":0},{"$f":"IFERROR(D86-(SUM(D90,D91:D96)),IF(AND(D58=\"\",D84=\"\"),\"\",0))","v":0},0,0,0,0,0,0,0,0]
[null,"Acres Per Year",{"$f":"IF('Study Area Overview'!$D$61=\"\",\"\",'Study Area Overview'!$D$61)","v":""},{"$f":"IF('Study Area Overview'!$D$62=\"\",\"\",'Study Area Overview'!$D$62)","v":""},{"$f":"IF('Study Area Overview'!$D$63=\"\",\"\",'Study Area Overview'!$D$63)","v":""},{"$f":"IF('Study Area Overview'!$D$64=\"\",\"\",'Study Area Overview'!$D$64)","v":""},{"$f":"IF('Study Area Overview'!$D$65=\"\",\"\",'Study Area Overview'!$D$65)","v":""},{"$f":"IF('Study Area Overview'!$D$66=\"\",\"\",'Study Area Overview'!$D$66)","v":""},{"$f":"IF('Study Area Overview'!$D$67=\"\",\"\",'Study Area Overview'!$D$67)","v":""},{"$f":"IF('Study Area Overview'!$D$68=\"\",\"\",'Study Area Overview'!$D$68)","v":""},{"$f":"IF('Study Area Overview'!$D$69=\"\",\"\",'Study Area Overview'!$D$69)","v":""},{"$f":"IF('Study Area Overview'!$D$70=\"\",\"\",'Study Area Overview'!$D$70)","v":""}]
[null,"Crop Gross Revenue ($/Yr)",{"$f":"IFERROR(C86*C$98,\"\")","v":""},"","","","","","","","",""]
[null,"Total Crop Handling Costs ($/Yr)",{"$f":"IFERROR(C90*C$98,\"\")","v":""},"","","","","","","","",""]
[null,"Machinery Cost ($/Yr)",{"$f":"IFERROR(C91*C$98,\"\")","v":""},"","",{"$f":"IFERROR(F91*F$98,\"\")","v":""},{"$f":"IFERROR(G91*G$98,\"\")","v":""},"","","","",""]
[null,"Cash Crop Seed ($/Yr)",{"$f":"IFERROR(C92*C$98,\"\")","v":""},{"$f":"IFERROR(D92*D$98,\"\")","v":""},{"$f":"IFERROR(E92*E$98,\"\")","v":""},{"$f":"IFERROR(F92*F$98,\"\")","v":""},{"$f":"IFERROR(G92*G$98,\"\")","v":""},"","","","",""]
[null,"Cash Crop Soil Sampling ($/Yr)",{"$f":"IFERROR(C93*C$98,\"\")","v":""},{"$f":"IFERROR(D93*D$98,\"\")","v":""},"","","","","","","",""]
[null,"Fertilizer Cost ($/Yr)",{"$f":"IFERROR(C94*C$98,\"\")","v":""},{"$f":"IFERROR(D94*D$98,\"\")","v":""},"","","","","","","",""]
[null,"Manure Cost ($/Yr)",{"$f":"IFERROR(C95*C$98,\"\")","v":""},{"$f":"IFERROR(D95*D$98,\"\")","v":""},"","","","","","","",""]
[null,"Chemical Cost ($/Yr)",{"$f":"IFERROR(C96*C$98,\"\")","v":""},{"$f":"IFERROR(D96*D$98,\"\")","v":""},"","","","","","","",""]
[null,"Current Annual Net Income by Crop ($/Yr)",{"$f":"IFERROR(C97*C$98,IF(AND(C58=\"\",C84=\"\"),\"\",0))","v":""},"","","","","","","","",""]
[]
[]
[null,"Change by Cash Crop ",{"$f":"IF('Study Area Overview'!$B$61=\"\",\"\",'Study Area Overview'!$B$61)","v":""},{"$f":"IF('Study Area Overview'!$B$62=\"\",\"\",'Study Area Overview'!$B$62)","v":""},{"$f":"IF('Study Area Overview'!$B$63=\"\",\"\",'Study Area Overview'!$B$63)","v":""},{"$f":"IF('Study Area Overview'!$B$64=\"\",\"\",'Study Area Overview'!$B$64)","v":""},{"$f":"IF('Study Area Overview'!$B$65=\"\",\"\",'Study Area Overview'!$B$65)","v":""},{"$f":"IF('Study Area Overview'!$B$66=\"\",\"\",'Study Area Overview'!$B$66)","v":""},{"$f":"IF('Study Area Overview'!$B$67=\"\",\"\",'Study Area Overview'!$B$67)","v":""},{"$f":"IF('Study Area Overview'!$B$68=\"\",\"\",'Study Area Overview'!$B$68)","v":""},{"$f":"IF('Study Area Overview'!$B$69=\"\",\"\",'Study Area Overview'!$B$69)","v":""},{"$f":"IF('Study Area Overview'!$B$70=\"\",\"\",'Study Area Overview'!$B$70)","v":""}]
[null,"Change in Gross Revenue plus Yield Change",{"$f":"IF(C$110=\"\",\"\",(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$60:$L$60))*$C$49,0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$86*Matrix!F$39,C$86*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!F$38>0,C$86*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":""},{"$f":"IF(D$110=\"\",\"\",(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$60:$L$60))*D$49,0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$86*Matrix!G$39,D$86*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!G$38>0,D$86*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":""},{"$f":"IF(E$110=\"\",\"\",(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$60:$L$60))*E$49,0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$86*Matrix!H$39,E$86*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!H$38>0,E$86*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":""},{"$f":"IF(F$110=\"\",\"\",(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$60:$L$60))*F$49,0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$86*Matrix!I$39,F$86*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!I$38>0,F$86*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":""},{"$f":"IF(G$110=\"\",\"\",(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$60:$L$60))*G$49,0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$86*Matrix!J$39,G$86*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!J$38>0,G$86*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":""},{"$f":"IF(H$110=\"\",\"\",(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$60:$L$60))*H$49,0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$86*Matrix!K$39,H$86*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!K$38>0,H$86*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":""},{"$f":"IF(I$110=\"\",\"\",(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$60:$L$60))*I$49,0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$86*Matrix!L$39,I$86*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!L$38>0,I$86*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":""},{"$f":"IF(J$110=\"\",\"\",(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$60:$L$60))*J$49,0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$86*Matrix!M$39,J$86*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!M$38>0,J$86*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":""},{"$f":"IF(K$110=\"\",\"\",(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$60:$L$60))*K$49,0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$86*Matrix!N$39,K$86*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!N$38>0,K$86*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":""},{"$f":"IF(L$110=\"\",\"\",(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$86:$L$86)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$60:$L$60))*L$49,0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$86*Matrix!O$39,L$86*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$60:$L$60),0)+IF(Matrix!O$38>0,L$86*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":""}]
[null,"Change in Crop Handling Costs ($/Ac)",{"$f":"IF(C$110=\"\",\"\",(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$64:$L$64))*$C$49,0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$90*Matrix!F$39,C$90*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!F$38>0,C$90*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":""},{"$f":"IF(D$110=\"\",\"\",(IF(Matrix!G$37>0,(SUMPRODUCT(Matrix!$F$14:$O$14,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$64:$L$64))*D$49,0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$90*Matrix!G$39,D$90*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!G$38>0,D$90*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":""},{"$f":"IF(E$110=\"\",\"\",(IF(Matrix!H$37>0,(SUMPRODUCT(Matrix!$F$16:$O$16,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$64:$L$64))*E$49,0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$90*Matrix!H$39,E$90*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!H$38>0,E$90*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":""},{"$f":"IF(F$110=\"\",\"\",(IF(Matrix!I$37>0,(SUMPRODUCT(Matrix!$F$18:$O$18,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$64:$L$64))*F$49,0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$90*Matrix!I$39,F$90*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!I$38>0,F$90*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":""},{"$f":"IF(G$110=\"\",\"\",(IF(Matrix!J$37>0,(SUMPRODUCT(Matrix!$F$20:$O$20,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$64:$L$64))*G$49,0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$90*Matrix!J$39,G$90*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!J$38>0,G$90*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":""},{"$f":"IF(H$110=\"\",\"\",(IF(Matrix!K$37>0,(SUMPRODUCT(Matrix!$F$22:$O$22,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$64:$L$64))*H$49,0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$90*Matrix!K$39,H$90*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!K$38>0,H$90*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":""},{"$f":"IF(I$110=\"\",\"\",(IF(Matrix!L$37>0,(SUMPRODUCT(Matrix!$F$24:$O$24,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$64:$L$64))*I$49,0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$90*Matrix!L$39,I$90*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!L$38>0,I$90*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":""},{"$f":"IF(J$110=\"\",\"\",(IF(Matrix!M$37>0,(SUMPRODUCT(Matrix!$F$26:$O$26,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$64:$L$64))*J$49,0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$90*Matrix!M$39,J$90*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!M$38>0,J$90*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":""},{"$f":"IF(K$110=\"\",\"\",(IF(Matrix!N$37>0,(SUMPRODUCT(Matrix!$F$28:$O$28,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$64:$L$64))*K$49,0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$90*Matrix!N$39,K$90*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!N$38>0,K$90*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":""},{"$f":"IF(L$110=\"\",\"\",(IF(Matrix!O$37>0,(SUMPRODUCT(Matrix!$F$30:$O$30,$C$90:$L$90)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$64:$L$64))*L$49,0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$90*Matrix!O$39,L$90*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$64:$L$64),0)+IF(Matrix!O$38>0,L$90*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":""}]
[null,"Change in Gross Revenue minus Handling Costs ($/Ac)",{"$f":"IFERROR(IF(C110>0,C111-C112,0),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Change in Machinery Cost ($/Ac)",{"$f":"IF(C$110=\"\",0,(IF(Matrix!F$37>0,(SUMPRODUCT(Matrix!$F$12:$O$12,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$12:$O$12,$C$65:$L$65)),0)+IF(Matrix!F$39+Matrix!F$40>0,SUM(C$91*Matrix!F$39,C$91*Matrix!F$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!F$38>0,C$91*Matrix!F$38,0))/SUM(Matrix!F$37:F$40))","v":0},{"$f":"IF(D$110=\"\",0,(IF(Matrix!G$37>0,SUMPRODUCT(Matrix!$F$14:$O$14,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$14:$O$14,$C$65:$L$65),0)+IF(Matrix!G$39+Matrix!G$40>0,SUM(D$91*Matrix!G$39,D$91*Matrix!G$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!G$38>0,D$91*Matrix!G$38,0))/SUM(Matrix!G$37:G$40))","v":0},{"$f":"IF(E$110=\"\",0,(IF(Matrix!H$37>0,SUMPRODUCT(Matrix!$F$16:$O$16,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$16:$O$16,$C$65:$L$65),0)+IF(Matrix!H$39+Matrix!H$40>0,SUM(E$91*Matrix!H$39,E$91*Matrix!H$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!H$38>0,E$91*Matrix!H$38,0))/SUM(Matrix!H$37:H$40))","v":0},{"$f":"IF(F$110=\"\",0,(IF(Matrix!I$37>0,SUMPRODUCT(Matrix!$F$18:$O$18,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$18:$O$18,$C$65:$L$65),0)+IF(Matrix!I$39+Matrix!I$40>0,SUM(F$91*Matrix!I$39,F$91*Matrix!I$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!I$38>0,F$91*Matrix!I$38,0))/SUM(Matrix!I$37:I$40))","v":0},{"$f":"IF(G$110=\"\",0,(IF(Matrix!J$37>0,SUMPRODUCT(Matrix!$F$20:$O$20,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$20:$O$20,$C$65:$L$65),0)+IF(Matrix!J$39+Matrix!J$40>0,SUM(G$91*Matrix!J$39,G$91*Matrix!J$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!J$38>0,G$91*Matrix!J$38,0))/SUM(Matrix!J$37:J$40))","v":0},{"$f":"IF(H$110=\"\",0,(IF(Matrix!K$37>0,SUMPRODUCT(Matrix!$F$22:$O$22,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$22:$O$22,$C$65:$L$65),0)+IF(Matrix!K$39+Matrix!K$40>0,SUM(H$91*Matrix!K$39,H$91*Matrix!K$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!K$38>0,H$91*Matrix!K$38,0))/SUM(Matrix!K$37:K$40))","v":0},{"$f":"IF(I$110=\"\",0,(IF(Matrix!L$37>0,SUMPRODUCT(Matrix!$F$24:$O$24,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$24:$O$24,$C$65:$L$65),0)+IF(Matrix!L$39+Matrix!L$40>0,SUM(I$91*Matrix!L$39,I$91*Matrix!L$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!L$38>0,I$91*Matrix!L$38,0))/SUM(Matrix!L$37:L$40))","v":0},{"$f":"IF(J$110=\"\",0,(IF(Matrix!M$37>0,SUMPRODUCT(Matrix!$F$26:$O$26,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$26:$O$26,$C$65:$L$65),0)+IF(Matrix!M$39+Matrix!M$40>0,SUM(J$91*Matrix!M$39,J$91*Matrix!M$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!M$38>0,J$91*Matrix!M$38,0))/SUM(Matrix!M$37:M$40))","v":0},{"$f":"IF(K$110=\"\",0,(IF(Matrix!N$37>0,SUMPRODUCT(Matrix!$F$28:$O$28,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$28:$O$28,$C$65:$L$65),0)+IF(Matrix!N$39+Matrix!N$40>0,SUM(K$91*Matrix!N$39,K$91*Matrix!N$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!N$38>0,K$91*Matrix!N$38,0))/SUM(Matrix!N$37:N$40))","v":0},{"$f":"IF(L$110=\"\",0,(IF(Matrix!O$37>0,SUMPRODUCT(Matrix!$F$30:$O$30,$C$91:$L$91)-SUMPRODUCT(Matrix!$F$30:$O$30,$C$65:$L$65),0)+IF(Matrix!O$39+Matrix!O$40>0,SUM(L$91*Matrix!O$39,L$91*Matrix!O$40)-SUMPRODUCT(Matrix!$F$32:$O$32,$C$65:$L$65),0)+IF(Matrix!O$38>0,L$91*Matrix!O$38,0))/SUM(Matrix!O$37:O$40))","v":0}]
[null,"Change in Cash Crop Seed ($/Ac)",{"$f":"IFERROR('Cash Crop Inputs'!C172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!D172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!E172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!F172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!G172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!H172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!I172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!J172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!K172,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!L172,\"\")","v":0}]
[null,"Change in Cash Crop Soil Sampling ($/Ac)",{"$f":"IFERROR('Cash Crop Inputs'!C174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!D174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!E174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!F174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!G174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!H174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!I174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!J174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!K174,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!L174,\"\")","v":0}]
[null,"Change in Fertilizer Cost ($/Ac)",{"$f":"IFERROR('Cash Crop Inputs'!C176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!D176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!E176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!F176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!G176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!H176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!I176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!J176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!K176,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!L176,\"\")","v":0}]
[null,"Change in Manure/Compost Cost ($/Ac)",{"$f":"IFERROR('Cash Crop Inputs'!C178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!D178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!E178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!F178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!G178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!H178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!I178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!J178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!K178,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!L178,\"\")","v":0}]
[null,"Change in Chemical Cost ($/Ac)",{"$f":"IFERROR('Cash Crop Inputs'!C180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!D180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!E180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!F180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!G180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!H180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!I180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!J180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!K180,\"\")","v":0},{"$f":"IFERROR('Cash Crop Inputs'!L180,\"\")","v":0}]
[null,"Change in Per Acre Net Income by Crop ($/Ac)",{"$f":"IF(IF(ISNUMBER(C113),C113,0)-(SUM(C114:C119))=0,0,IF(ISNUMBER(C113),C113,0)-(SUM(C114:C119)))","v":0},0,0,0,0,0,0,0,0,0]
[null,"Acres Per Year",{"$f":"C98","v":""},"","","","","","","","",""]
[null,"Change in Gross Revenue plus Yield Change ($/Yr)",{"$f":"IFERROR(C111*C$121,\"\")","v":""},{"$f":"IFERROR(D111*D$121,\"\")","v":""},"","","","","","","",""]
[null,"Change in Crop Handling Costs ($/Yr)",{"$f":"IFERROR(C112*C$121,\"\")","v":""},"","","","","","","","",""]
[null,"Change in Gross Revenue minus Handling Costs ($/Yr)",{"$f":"IFERROR(C113*C$121,\"\")","v":""},"","","","","","","","",""]
[null,"Change in Machinery Cost ($/Yr)",{"$f":"IFERROR(C114*C121,\"\")","v":""},{"$f":"IFERROR(D114*D121,\"\")","v":""},"","","","","","","",""]
[null,"Change in Cash Crop Seed ($/Yr)",{"$f":"IFERROR(C115*C121,\"\")","v":""},{"$f":"IFERROR(D115*D121,\"\")","v":""},{"$f":"IFERROR(E115*E121,\"\")","v":""},{"$f":"IFERROR(F115*F121,\"\")","v":""},"","","","","",""]
[null,"Change in Cash Crop Soil Sampling ($/Yr)",{"$f":"IFERROR(C116*C121,\"\")","v":""},{"$f":"IFERROR(D116*D121,\"\")","v":""},{"$f":"IFERROR(E116*E121,\"\")","v":""},{"$f":"IFERROR(F116*F121,\"\")","v":""},"","","","","",""]
[null,"Change in Fertilizer Cost ($/Yr)",{"$f":"IFERROR(C117*C121,\"\")","v":""},{"$f":"IFERROR(D117*D121,\"\")","v":""},{"$f":"IFERROR(E117*E121,\"\")","v":""},{"$f":"IFERROR(F117*F121,\"\")","v":""},"","","","","",""]
[null,"Change in Manure/Compost Cost ($/Yr)",{"$f":"IFERROR(C118*C121,\"\")","v":""},{"$f":"IFERROR(D118*D121,\"\")","v":""},{"$f":"IFERROR(E118*E121,\"\")","v":""},{"$f":"IFERROR(F118*F121,\"\")","v":""},"","","","","",""]
[null,"Change in Chemical Cost ($/Yr)",{"$f":"IFERROR(C119*C121,\"\")","v":""},{"$f":"IFERROR(D119*D121,\"\")","v":""},{"$f":"IFERROR(E119*E121,\"\")","v":""},{"$f":"IFERROR(F119*F121,\"\")","v":""},"","","","","",""]
[null,"Change in Annual Net Income by Crop ($/Yr)",{"$f":"IFERROR(C124-SUM(C125:C130),\"\")","v":""},{"$f":"IFERROR(D124-SUM(D125:D130),\"\")","v":""},{"$f":"IFERROR(E124-SUM(E125:E130),\"\")","v":""},"","","","","","",""]
[]
[]
[null,"Cover Crop Costs",{"$f":"IF('Study Area Overview'!$C$82=\"\",\"\",'Study Area Overview'!$C$82)","v":""},{"$f":"IF('Study Area Overview'!$C$83=\"\",\"\",'Study Area Overview'!$C$83)","v":""},{"$f":"IF('Study Area Overview'!$C$84=\"\",\"\",'Study Area Overview'!$C$84)","v":""},{"$f":"IF('Study Area Overview'!$C$85=\"\",\"\",'Study Area Overview'!$C$85)","v":""},{"$f":"IF('Study Area Overview'!$C$86=\"\",\"\",'Study Area Overview'!$C$86)","v":""},{"$f":"IF('Study Area Overview'!$C$87=\"\",\"\",'Study Area Overview'!$C$87)","v":""},{"$f":"IF('Study Area Overview'!$C$88=\"\",\"\",'Study Area Overview'!$C$88)","v":""},{"$f":"IF('Study Area Overview'!$C$89=\"\",\"\",'Study Area Overview'!$C$89)","v":""},{"$f":"IF('Study Area Overview'!$C$90=\"\",\"\",'Study Area Overview'!$C$90)","v":""},{"$f":"IF('Study Area Overview'!$C$91=\"\",\"\",'Study Area Overview'!$C$91)","v":""}]
[null,"Total Input Cost Per Acre",{"$f":"IF('Cover Crops'!$D$252>0,'Cover Crops'!$D$252,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$253>0,'Cover Crops'!$D$253,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$254>0,'Cover Crops'!$D$254,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$255>0,'Cover Crops'!$D$255,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$256>0,'Cover Crops'!$D$256,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$257>0,'Cover Crops'!$D$257,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$258>0,'Cover Crops'!$D$258,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$259>0,'Cover Crops'!$D$259,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$260>0,'Cover Crops'!$D$260,\"\")","v":""},{"$f":"IF('Cover Crops'!$D$261>0,'Cover Crops'!$D$261,\"\")","v":""}]
[null,"Cover Crop Machinery Cost ($/Ac)",{"$f":"IF('Cover Crops'!$E$252>0,'Cover Crops'!$E$252,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$253>0,'Cover Crops'!$E$253,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$254>0,'Cover Crops'!$E$254,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$255>0,'Cover Crops'!$E$255,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$256>0,'Cover Crops'!$E$256,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$257>0,'Cover Crops'!$E$257,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$258>0,'Cover Crops'!$E$258,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$259>0,'Cover Crops'!$E$259,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$260>0,'Cover Crops'!$E$260,\"\")","v":""},{"$f":"IF('Cover Crops'!$E$261>0,'Cover Crops'!$E$261,\"\")","v":""}]
[null,"Total Cost of Cover Crop ($/Ac)",{"$f":"IF(SUM(C135:C136)=0,\"\",SUM(C135:C136))","v":""},{"$f":"IF(SUM(D135:D136)=0,\"\",SUM(D135:D136))","v":""},"","","","","","","",""]
[null,"Cover Crop Acres Per Year",{"$f":"IF('Cover Crops'!$C$252>0,'Cover Crops'!$C$252,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$253>0,'Cover Crops'!$C$253,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$254>0,'Cover Crops'!$C$254,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$255>0,'Cover Crops'!$C$255,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$256>0,'Cover Crops'!$C$256,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$257>0,'Cover Crops'!$C$257,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$258>0,'Cover Crops'!$C$258,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$259>0,'Cover Crops'!$C$259,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$260>0,'Cover Crops'!$C$260,\"\")","v":""},{"$f":"IF('Cover Crops'!$C$261>0,'Cover Crops'!$C$261,\"\")","v":""}]
[null,"Total Cost by Cover Crop ($/Cover Crop)",{"$f":"IFERROR(C137*C138,\"\")","v":""},{"$f":"IFERROR(D137*D138,\"\")","v":""},"","","","","","","",""]
[]
[]
[null,"Grazing and/or Haying Cover Crop Benefits"]
[null,"Number of Acres Grazed",{"$f":"'Cover Crops'!C286","v":0}]
[null,"Grazing Benefit ($/Ac)",{"$f":"IF('Cover Crops'!C291>0,'Cover Crops'!C291,0)","v":0}]
[null,"Grazing Cost ($/Ac)",{"$f":"'Cover Crops'!C302","v":0}]
[null,"Net Grazing Benefit ($/Ac)",{"$f":"IFERROR(C144-C145,\"\")","v":0}]
[null,"Number of Acres Hayed",{"$f":"'Cover Crops'!G286","v":0}]
[null,"Haying Benefit ($/Ac)",{"$f":"IF('Cover Crops'!G288>0, 'Cover Crops'!G288, 0)","v":0}]
[null,"Haying Cost ($/Ac)",{"$f":"'Cover Crops'!G289","v":0}]
[null,"Net Haying Benefit ($/Ac)",{"$f":"IFERROR(C148-C149,\"\")","v":0}]
[null,"Net Per Acre Change due to Grazing and Hay Cover Crop ($/Ac)",{"$f":"IFERROR(((C150*C147)+(C146*C143))/(C147+C143),0)","v":0}]
[null,"Net Total Change due to Grazing & Hay Cover Crop ($/Yr)",{"$f":"IFERROR((C146*C143)+(C150*C147),\"\")","v":0}]

{"sheet":"Prices (2023)","index":9,"n_rows":204,"n_cols":20,"rows_kept":204,"cut":false,"hidden":false,"merged":[[90,1,90,7],[89,9,89,14],[52,1,52,11],[49,1,49,11],[16,1,17,3],[16,5,17,11],[58,1,59,3],[58,5,59,19],[84,1,84,19],[85,1,86,19],[53,1,54,11],[50,1,51,11],[45,1,45,11],[48,1,48,11],[182,1,183,7],[95,1,95,7],[105,1,108,4],[165,1,165,7],[138,1,139,7],[100,1,100,4],[104,1,104,3],[162,1,162,7],[153,1,154,7],[146,1,147,7],[148,1,150,7],[166,1,166,7],[187,1,187,8],[186,1,186,8],[203,1,203,8],[89,1,89,7],[96,1,97,7],[109,1,111,4],[114,1,114,6],[140,1,141,7],[159,1,161,7],[155,1,156,7],[157,1,158,7],[142,1,143,7],[144,1,145,7],[151,1,152,7],[181,1,181,2],[202,1,202,2],[0,0,0,11],[57,5,57,19],[82,1,82,19],[83,1,83,19],[42,1,44,11],[41,1,41,11],[15,5,15,11],[9,1,12,2],[6,1,6,2],[47,1,47,11],[46,1,46,11],[57,1,57,3],[2,0,4,11],[15,1,15,3]]}
["PRICES"]
["ABOUT THIS TAB:"]
["This tab is the source for price information used throughout the workbook.  The prices and costs appearing below are linked to the preceding tabs to calculate costs and savings as data is entered.  Users should evaluate the prices for relevancy in their area and adjust as needed using the ‘Study Area Overview’ tab in the tool using the farmer-provided prices tables, or make changes to values on this tab. Changes to values on this tab will automatically update the costs or savings calculated throughout the workbook."]
[]
[]
[]
[null,"Labor Rate - Farm Manager"]
[null,"Year","$/hr"]
[null,2023,29.23]
[null,"U.S. Bureau of Labor Statistics. (April 3, 2024). 45-1011 First-Line Supervisors of Farming, Fishing, and Forestry Workers - Occupational Employment and Wages, May 2023. Retrieved May 8, 2024, from https://www.bls.gov/oes/current/oes451011.htm"]
[]
[]
[]
[]
[]
[null,"Crop Prices, 5yr-rolling National Average 1,2,3,4",null,null,null,"Archive: Crop Prices, 2019-2023 1,2,3,4"]
[null,"Note: Using the 5-year rolling average price column that adjusts year-to-year crop values to 2023 values using the Prices Received Index table.",null,null,null,"Note: The year-by-year prices are for reference only AND are not adjusted to 2023 values."]
[]
[null,"Crop","Unit","5-yr Rolling Avg. Price (2023 $/Unit)",null,"Crop","Unit of production","2019 Prices1 ($/unit)","2020 Prices2 ($/unit)","2021 Prices3 ($/unit)","2022 Prices3 ($/unit)","2023 Prices3,4 ($/unit)"]
[null,"Barley","Bushels",{"$f":"AVERAGE(H20*($I$202/$E$202), I20*($I$202/$F$202),J20*($I$202/$G$202),K20*($I$202/$H$202), L20)","v":6.5587588809626336},null,"Barley","Bushels",4.6900000000000004,4.75,5.31,7.4,7.5]
[null,"Canola","Bushels",13.315465721545497,null,"Canola","Bushels",{"$f":"(14.8/100)*50","v":7.4000000000000012},{"$f":"(18.4/100)*50","v":9.1999999999999993},{"$f":"(32.9/100)*50","v":16.45},{"$f":"(29.8/100)*50","v":14.899999999999999},{"$f":"(25/100)*50","v":12.5}]
[null,"Corn Grain","Bushels",5.6492327705519507,null,"Corn Grain","Bushels",3.56,4.53,6,6.54,4.8]
["*","Corn Silage","Tons",53.248842998563156,null,"Corn Silage","Tons",{"$f":"H22*9","v":32.04},{"$f":"I22*9","v":40.770000000000003},{"$f":"J22*9","v":54},{"$f":"K22*9","v":58.86},{"$f":"$K23*($I$202/$H$202)","v":55.228740317978001}]
["**","Ensilage (green chop)","Tons",68.424248825594887,null,"Ensilage (green chop)","Tons",{"$f":"H26*0.4","v":54},{"$f":"I26*0.4","v":52.800000000000004},{"$f":"J26*0.4","v":61.2},{"$f":"K26*0.4","v":70.8},{"$f":"L26*0.4","v":66.8}]
[null,"Flaxseed","Bushels",16.917240880165334,null,"Flaxseed","Bushels",9.15,11.1,25.9,17.5,12.8]
[null,"Forage (haylage)","Tons",171.06062206398718,null,"Forage (haylage)","Tons",{"$f":"H29","v":135},{"$f":"I29","v":132},{"$f":"J29","v":153},{"$f":"K29","v":177},{"$f":"L29","v":167}]
[null,"Grain Sorghum (milo)","Bushels",5.687696100497087,null,"Grain Sorghum (milo)","Bushels",{"$f":"(5.96/100)*56","v":3.3376000000000001},{"$f":"(9/100)*56","v":5.04},{"$f":"(10.6/100)*56","v":5.9359999999999999},{"$f":"(11.4/100)*56","v":6.3840000000000003},{"$f":"(8.65/100)*56","v":4.8440000000000003}]
[null,"Hay, alfalfa","Tons",237.97350773583221,null,"Hay, alfalfa","Tons",179,171,216,273,232]
[null,"Hay, all other","Tons",171.06062206398718,null,"Hay, all other","Tons",135,132,153,177,167]
[null,"Millet (proso)","Bushels",8.854222481130904,null,"Millet (proso)","Bushels",5.54,11.2,8.77,8.9600000000000009,4.1500000000000004]
[null,"Mustard seed","Bushels",20.236413196747801,null,"Mustard seed","Bushels",{"$f":"(26.6/100)*50","v":13.3},{"$f":"(26.7/100)*50","v":13.350000000000001},{"$f":"(31.2/100)*50","v":15.6},{"$f":"(42.1/100)*50","v":21.05},{"$f":"(57.9/100)*50","v":28.95}]
[null,"Oats","Bushels",4.0819890578925122,null,"Oats","Bushels",2.82,2.77,4.55,4.57,3.7]
[null,"Rapeseed","Bushels",11.738737969043177,null,"Rapeseed","Bushels",{"$f":"(20.2/100)*50","v":10.1},{"$f":"(22.6/100)*50","v":11.3},{"$f":"(18.7/100)*50","v":9.35},{"$f":"(21.5/100)*50","v":10.75},{"$f":"(20/100)*50","v":10}]
[null,"Rye","Bushels",7.2268170993460945,null,"Rye","Bushels",6.01,5.35,6.76,7.17,6.9]
[null,"Safflower","Bushels",11.420636892574226,null,"Safflower","Bushels",{"$f":"(19.9/100)*38","v":7.5619999999999994},{"$f":"(21.6/100)*38","v":8.2080000000000002},{"$f":"(25.5/100)*38","v":9.69},{"$f":"(33.3/100)*38","v":12.653999999999998},{"$f":"(36/100)*38","v":13.68}]
[null,"Soybeans","Bushels",13.258457532517946,null,"Soybeans","Bushels",8.57,10.8,13.3,14.2,12.7]
["***","Sugarbeets","Tons",59.621713510164128,null,"Sugarbeets","Tons",38.299999999999997,50.5,53,65.2,{"$f":"$K37*($I$202/$H$202)","v":61.177605652941999}]
[null,"Sunflower","Bushels",8.1698023063301939,null,"Sunflower","Bushels",{"$f":"(19.5/100)*30","v":5.8500000000000005},{"$f":"(21.3/100)*30","v":6.39},{"$f":"(32.9/100)*30","v":9.8699999999999992},{"$f":"(27.8/100)*30","v":8.34},{"$f":"(19.8/100)*30","v":5.94}]
["****","Triticale (grain)","Tons",{"$f":"L39","v":4.1999999999999993},null,"Triticale (grain)","Bushels",null,null,null,null,{"$f":"5.67/1.35","v":4.1999999999999993}]
[null,"Winter wheat","Bushels",{"$f":"AVERAGE(H40*($I$202/$E$202), I40*($I$202/$F$202),J40*($I$202/$G$202),K40*($I$202/$H$202), L40)","v":7.0585516534054324},null,"Winter wheat","Bushels",4.53,4.9800000000000004,6.99,8.58,6.95]
[null,"Wheat, other spring","Bushels",{"$f":"AVERAGE(H41*($I$202/$E$202), I41*($I$202/$F$202),J41*($I$202/$G$202),K41*($I$202/$H$202), L41)","v":7.6217203114456806},null,"Wheat, other spring","Bushels",4.66,5.09,8.5399999999999991,8.99,7.35]
[null,"Note: All prices are adjusted to 2023 value for average calculation."]
[null,"Note: Adjusted canola, grain sorghum (milo), mustard seed, rapeseed, safflower, & sunflower prices per counterweight to per bushel based on lbs/bu by crop as reported in various sources: https://www.rayglen.com/crop-bushel-weights/ (canola - 50 lbs/bu, sorghum - 56 lbs/bu, mustard - 50 lbs/bu, sunflower - 30 lbs/bu); https://www.smallfarmcanada.ca/resources/standard-weights-per-bushel-for-agricultural-commodities (rapeseed - 50 lbs/bu); https://www.ndsu.edu/agriculture/extension/publications/safflower-production (safflower - 38 lbs/bu)"]
[]
[]
[null,"1 USDA NASS. (February 24, 2022). Crop Values: 2021 Summary. Retrieved on February 6, 2024 from https://usda.library.cornell.edu/concern/publications/k35694332"]
[null,"2 USDA NASS. (February 24, 2023). Crop Values: 2022 Summary. Retrieved on February 6, 2024 from https://usda.library.cornell.edu/concern/publications/k35694332"]
[null,"3 USDA NASS. (February 26, 2024). Crop Values: 2023 Summary. Retrieved on March 20, 2024 from https://usda.library.cornell.edu/concern/publications/k35694332"]
[null,"4 Manitoba Agricultural Services Corporation. (2023). Crop Dollar Values for 2023.  Retrieved on April 16, 2024 from https://www.masc.mb.ca/masc.nsf/factsheet_2023_crop_prices.pdf. (Source for triticale as grain price.)"]
[null,"*Corn Silage price is nine times Corn Grain price based on guidance from Michigan State University Extension. Retrieved on May 9, 2022 from https://www.canr.msu.edu/news/pricing-standing-corn-silage"]
[null,"**Ensilage price is 40% of hay, all other (dry) price, assuming 40% dry matter, based on guidance from Cornell University Extension, Bill Verbeten, NW New York Dairy, Livestock & Field Crops. Converting Hay Prices to Haylage Values. Retrieved on May 6, 2024 from https://nwnyteam.cce.cornell.edu/submission.php?id=343"]
[]
[null,"***Sugarbeets 2023 prices unavailable so used the Price Received Index to estimate."]
[null,"**** Triticale grain price from Manitoba Canada divided by 1.35 to convert to U.S. dollars based on the IRS reported average 2023 currency exchange rate for Canada from https://www.irs.gov/individuals/international-taxpayers/yearly-average-currency-exchange-rates"]
[]
[]
[]
[null,"Organic Crop Prices, 3yr-rolling National Average 1,2,3",null,null,null,"Archive: Organice Crop Prices: 2016, 2019 & 2021 (actual & adjusted)  1,2,3"]
[null,"Note: Using the 3-year rolling average price column; based on year-to-year crop values (adjusted to 2023 values using the Prices Received Index table).",null,null,null,"Note: The year-to-year prices are for reference only AND we present the actual and adjusted values. The 3-year rolling average uses the adjusted 2023 values."]
[]
[null,"Crop","Unit","3-yr Rolling Avg. Price (2023 $/Unit)",null,"Crop","Unit","2016 Value of Sales Quantity 1","2016 Value of Sales Dollars 1","2016 Natl. Avg. Price ($/unit)","2016 Natl. Avg. Price\n(2023 $/unit) *","2019 Value of Sales Quantity 2","2019 Value of Sales Dollars 2","2019 Natl. Avg. Price ($/unit)","2019 Natl. Avg. Price \n(2023 $/unit) *","2021 Value of SalesQuantity 3","2021 Value of Sales Dollars 3","2021 Natl. Avg. Price ($/unit)","2021 Natl. Avg. Price \n(2023 $/unit) *","3yr Average Organic Crop Price \n(2023 $/unit)"]
[null,"Barley","Bushels",{"$f":"T62","v":10.402473767435614},null,"Barley","Bushels",1937653,16865872,{"$f":"I62/H62","v":8.7042788363035068},{"$f":"J62*($I$202/$C$202)","v":11.862833388863262},3405339,27794499,{"$f":"M62/L62","v":8.1620358501752683},{"$f":"N62*($I$202/$E$202)","v":10.957297082815254},3122548,23692118,{"$f":"Q62/P62","v":7.5874311619869417},{"$f":"R62*($I$202/$G$202)","v":8.3872908306283271},{"$f":"AVERAGE(K62,O62,S62)","v":10.402473767435614}]
[null,"Canola","Bushels",0.46024980155423373,null,"Canola","Bushels",null,null,"NA","NA",null,null,"NA","NA",{"$f":"2831022/50","v":56620.44},{"$f":"1178718/50","v":23574.36},0.41635776761890231,0.46024980155423373,0.46024980155423373]
[null,"Corn Grain","Bushels",11.410481562639205,null,"Corn Grain","Bushels",18217993,163877756,{"$f":"I64/H64","v":8.9953792385363194},{"$f":"J64*($I$202/$C$202)","v":12.259566494047821},32269911,278156872,{"$f":"M64/L64","v":8.6196975256609782},{"$f":"N64*($I$202/$E$202)","v":11.571694646580944},45053009,423875063,9.4083630019029361,10.400183547288847,11.410481562639205]
[null,"Corn Silage","Tons",84.44108672085666,null,"Corn Silage","Tons",91733,5858590,63.865675383994855,87.040854342541095,284421,18531684,65.155821827502194,87.469806497307843,422493,30122307,71.296582428584614,78.812599322721027,84.44108672085666]
[null,"Ensilage (green chop)","Tons",115.83410149090417,null,"Ensilage (green chop)","Tons",174630,12393996,70.972891255797975,96.727092494085667,249147,25580441,102.67208114085258,137.83429965540731,204781,20922521,102.17022575336578,112.94091232321955,115.83410149090417]
[null,"Flaxseed","Bushels",38.310797162648413,null,"Flaxseed","Bushels",75599,2348213,31.06142938398656,42.332807637703979,88994,2399398,26.961345708699461,36.194826891915987,62426,2055875,32.932992663313364,36.404756958325272,38.310797162648413]
[null,"Forage (haylage)","Tons",182.75619149895252,null,"Forage (haylage)","Tons",{"$f":"H71","v":152469},{"$f":"I71","v":23374136},153.30418642478142,208.93425584982054,{"$f":"L71","v":283884},{"$f":"M71","v":37547215},132.26252624311337,177.55861644963511,{"$f":"P71","v":292664},{"$f":"Q71","v":42830748},146.34785282781621,161.77570219740193,182.75619149895252]
[null,"Grain Sorghum (milo)","Bushels",9.5059663721076983,null,"Grain Sorghum (milo)","Bushels",559567,3999617,7.1476999179722895,9.7414127965259372,322225,2332306,7.2381286368220961,9.7169783682816373,406087,3328103,8.1955418420190753,9.0595079515155241,9.5059663721076983]
[null,"Hay, alfalfa","Tons",236.6533744749789,null,"Hay, alfalfa","Tons",546881,106548248,194.82894450529457,265.52725980638689,926647,154446389,166.6723023977847,223.75274580668881,898349,179341731,199.63480896622582,220.68011781186098,236.6533744749789]
[null,"Hay, all other","Tons",182.75619149895252,null,"Hay, all other","Tons",152469,23374136,153.30418642478142,208.93425584982054,283884,37547215,132.26252624311337,177.55861644963511,292664,42830748,146.34785282781621,161.77570219740193,182.75619149895252]
[null,"Millet (proso)","Bushels",11.498534563977657,null,"Millet (proso)","Bushels",161977,1233253,7.6137538045524984,10.376585418027238,307489,2446282,7.9556732110742177,10.680261207828813,419640,5101631,12.157160899818892,13.438757066076919,11.498534563977657]
[null,"Mustard seed","Bushels","NA",null,"Mustard seed","Bushels",null,null,"NA","NA",null,null,"NA","NA",null,null,"NA","NA","NA"]
[null,"Oats","Bushels",7.3968774312181056,null,"Oats","Bushels",2097703,13342587,{"$f":"I74/H74","v":6.3605701093052733},{"$f":"J74*($I$202/$C$202)","v":8.6686542198268857},2555539,13522613,{"$f":"M74/L74","v":5.2914915405321539},{"$f":"N74*($I$202/$E$202)","v":7.1036743632496435},3366672,19547631,{"$f":"Q74/P74","v":5.806217831734128},{"$f":"R74*($I$202/$G$202)","v":6.4183037105777894},{"$f":"AVERAGE(K74,O74,S74)","v":7.3968774312181056}]
[null,"Rye","Bushels",13.056971303474269,null,"Rye","Bushels",188299,2038855,{"$f":"I75/H75","v":10.827752669955762},{"$f":"J75*($I$202/$C$202)","v":14.756860196594205},284945,2802174,{"$f":"M75/L75","v":9.8340872800014036},{"$f":"N75*($I$202/$E$202)","v":13.201977771635992},548020,5558473,{"$f":"Q75/P75","v":10.142828728878508},{"$f":"R75*($I$202/$G$202)","v":11.212075942192605},{"$f":"AVERAGE(K75,O75,S75)","v":13.056971303474269}]
[null,"Safflower","Lbs",0.33712897369079381,null,"Safflower","Bushels",{"$f":"1535979/38","v":40420.5},{"$f":"472301/38","v":12428.973684210527},{"$f":"I76/H76","v":0.30749183419825404},{"$f":"J76*($I$202/$C$202)","v":0.419072558006305},{"$f":"2394926/38","v":63024.368421052633},{"$f":"569226/38","v":14979.631578947368},{"$f":"M76/L76","v":0.23767999512302257},{"$f":"N76*($I$202/$E$202)","v":0.31907851974812318},{"$f":"5187441/38","v":136511.60526315789},{"$f":"1282224/38","v":33742.73684210526},{"$f":"Q76/P76","v":0.24717852212680586},{"$f":"R76*($I$202/$G$202)","v":0.2732358433179532},{"$f":"AVERAGE(K76,O76,S76)","v":0.33712897369079381}]
[null,"Soybeans","Bushels",28.166397200734693,null,"Soybeans","Bushels",3829144,78490532,{"$f":"I77/H77","v":20.498192807583106},{"$f":"J77*($I$202/$C$202)","v":27.93644948906767},5404343,108998945,{"$f":"M77/L77","v":20.168768895682604},{"$f":"N77*($I$202/$E$202)","v":27.07598896173587},9071060,241968067,{"$f":"Q77/P77","v":26.674728973240171},{"$f":"R77*($I$202/$G$202)","v":29.486753151400531},{"$f":"AVERAGE(K77,O77,S77)","v":28.166397200734693}]
[null,"Sugarbeets","Tons","NA",null,"Sugarbeets","Tons",null,null,"NA","NA",null,null,"NA","NA",null,null,"NA","NA","NA"]
[null,"Sunflower seeds","Lbs",0.51899368468969487,null,"Sunflower seeds","Bushels",{"$f":"8216746/30","v":273891.53333333333},{"$f":"3584451/30","v":119481.7},{"$f":"I79/H79","v":0.4362372890679595},{"$f":"J79*($I$202/$C$202)","v":0.594536362580531},{"$f":"6716814/30","v":223893.8},{"$f":"2547715/30","v":84923.833333333328},{"$f":"M79/L79","v":0.37930408672921417},{"$f":"N79*($I$202/$E$202)","v":0.50920476696125694},{"$f":"10582433/30","v":352747.76666666666},{"$f":"4338971/30","v":144632.36666666667},{"$f":"Q79/P79","v":0.41001639226064557},{"$f":"R79*($I$202/$G$202)","v":0.45323992452729661},{"$f":"AVERAGE(K79,O79,S79)","v":0.51899368468969487}]
[null,"Triticale (grain)","Tons",15.111732114016215,null,"Triticale (grain)","Tons",124173,1132432,{"$f":"I80/H80","v":9.119792547494221},{"$f":"J80*($I$202/$C$202)","v":12.429126130553163},165512,2567402,{"$f":"M80/L80","v":15.511878292812606},{"$f":"N80*($I$202/$E$202)","v":20.824248004641021},304623,3329417,{"$f":"Q80/P80","v":10.929631052152988},{"$f":"R80*($I$202/$G$202)","v":12.081822206854463},{"$f":"AVERAGE(K80,O80,S80)","v":15.111732114016215}]
[null,"Winter wheat","Bushels",13.14307828612128,null,"Winter wheat","Bushels",6043895,64169914,{"$f":"I81/H81","v":10.617311187570268},{"$f":"J81*($I$202/$C$202)","v":14.470055018291266},9351340,89824701,{"$f":"M81/L81","v":9.6055432697346053},{"$f":"N81*($I$202/$E$202)","v":12.895164047344704},8620349,94078375,{"$f":"Q81/P81","v":10.913522758765335},{"$f":"R81*($I$202/$G$202)","v":12.064015792727872},{"$f":"AVERAGE(K81,O81,S81)","v":13.14307828612128}]
[null,"Wheat, other spring","Bushels",16.738835162373729,null,"Wheat, other spring","Bushels",2434175,34853317,{"$f":"I82/H82","v":14.318328386414288},{"$f":"J82*($I$202/$C$202)","v":19.514074313271621},4052708,51363439,{"$f":"M82/L82","v":12.67385634494269},{"$f":"N82*($I$202/$E$202)","v":17.014285615209356},3374874,41790276,{"$f":"Q82/P82","v":12.382766289941491},{"$f":"R82*($I$202/$G$202)","v":13.688145558640201},{"$f":"AVERAGE(K82,O82,S82)","v":16.738835162373729}]
[null,"1 USDA NASS. (2017, October 4). Certified Organic Survey 2016 Summary: Table 13. Certified Organic Field Crops and Hay Harvested and Value of Sales: 2016 Organic Survey. Retrieved April 16, 2024, from https://www.nass.usda.gov/Surveys/Guide_to_NASS_Surveys/Organic_Production/index.php"]
[null,"2 USDA NASS. (2020, October 22). Certified Organic Survey 2019 Summary: Table 13. Certified Organic Field Crops and Hay Harvested and Value of Sales: 2019 Organic Survey. Retrieved February 28, 2022, from https://www.nass.usda.gov/Surveys/Guide_to_NASS_Surveys/Organic_Production/index.php"]
[null,"3 USDA NASS. (2022, December 15). Certified Organic Survey 2021 Summary: Table 13. Certified Organic Field Crops and Hay Harvested and Value of Sales: 2021 Organic Survey. Retrieved April 16, 2024, from https://www.nass.usda.gov/Surveys/Guide_to_NASS_Surveys/Organic_Production/index.php"]
[null,"*All prices are adjusted to 2023 value for average calculation. NOTE: Adjusted canola, safflower, & sunflower prices per pound to per bushel based on lbs/bu by crop as reported in: https://www.rayglen.com/crop-bushel-weights/ (canola - 50 lbs/bu; sunflower - 30 lbs/bu); https://www.ndsu.edu/agriculture/extension/publications/safflower-production (safflower - 38 lbs/bu)"]
[]
[]
[]
[null,"Fertilizer Prices, 2019-2023 average1",null,null,null,null,null,null,null,"Archive:  Fertilizer Prices by Year, 2019-2023 1"]
[null,"Note: Using the 5-year rolling average price column; based on year-to-year prices adjusted to  2023 values using the Prices Received Index table.",null,null,null,null,null,null,null,"Note: The year-by-year prices are for reference only AND are not adjusted to 2023 values. "]
[null,"Fertilizer Element","5-yr Rolling Avg. Price (2023 $/lb)","2019 Prices (2023 $/lb)","2020 Prices (2023 $/lb)","2021 Prices \n(2023 $/lb)","2022 Prices (2023 $/lb)","2023 Prices ($/lb)",null,"Fertilizer Element","2019 Prices ($/lb)","2020 Prices ($/lb)","2021 Prices ($/lb)","2022 Prices ($/lb)","2023 Prices ($/lb)"]
[null,"Nitrogen",{"$f":"AVERAGE(D93:H93)","v":0.62756762871552685},{"$f":"K93*($H$181/$D$181)","v":0.4285181268882175},{"$f":"L93*($H$181/$E$181)","v":0.42890686422739649},{"$f":"0.72*($H$181/$F$181)","v":0.83865977942202963},{"$f":"0.83*(H181/G181)","v":0.8417533730399902},0.6,null,"Nitrogen",0.34,0.34,0.72,0.83,0.6]
[null,"Phosphorous",{"$f":"AVERAGE(D94:H94)","v":0.61465986045642151},{"$f":"K94*($H$181/$D$181)","v":0.4285181268882175},{"$f":"L94*($H$181/$E$181)","v":0.4919814030843665},{"$f":"0.62*($H$181/$F$181)","v":0.72217925450230325},{"$f":"0.75*(H181/G181)","v":0.76062051780722006},0.67,null,"Phosphorous",0.34,0.39,0.62,0.75,0.67]
[null,"Potash",{"$f":"AVERAGE(D95:H95)","v":0.53632831474294229},{"$f":"K95*($H$181/$D$181)","v":0.39070770392749238},{"$f":"L95*($H$181/$E$181)","v":0.37844723314182038},{"$f":"0.56*($H$181/$F$181)","v":0.65229093955046757},{"$f":"0.72*(H181/G181)","v":0.73019569709493126},0.53,null,"Potash",0.31,0.3,0.56000000000000005,0.72,0.53]
[null,"Note: Nitrogen price is the average of  anhydrous ammonia, Urea, and UAN prices. Phosphorus price is for phosphate. Potassium price for potash. "]
[null,"1  Iowa State University Extension and Outreach. (2020-2024). Ag Decision Maker: Estimated Costs of Crop Production in Iowa (File A1-20). Retrieved on February 6, 2024 from https://www.extension.iastate.edu/agdm/crops/html/a1-20.html"]
[]
[]
[]
[null,"Calculated Value ($/ton) of Reduced Nutrient Loss with Soil Erosion Reduction"]
[null,"Fertilizer","lbs/ton of soil1 ","5-yr Rolling Avg. Price (2023 $/lb)","$/ton"]
[null,"Nitrogen",2.3199999999999998,{"$f":"C93","v":0.62756762871552685},{"$f":"D103*C103","v":1.4559568986200222}]
[null,"Phosphorus",1,{"$f":"C94","v":0.61465986045642151},{"$f":"D104*C104","v":0.61465986045642151}]
[null,"Total Combined Fertilizer Benefit ($/ton)",null,null,{"$f":"SUM(E103:E104)","v":2.0706167590764437}]
[null,"1 USDA NRCS. (May 24, 2010). Final Benefit-Cost Analysis for the Environmental Quality Incentives Program (EQIP). Retrieved on February 22, 2022, from https://www.blogs.nrcs.usda.gov/Internet/FSE_DOCUMENTS/16/\nnrcs143_007976.pdf "]
[]
[]
[]
[null,"Note: Following page 23 instructions in the above referece, we estimate the amount of Nitrogen and Phosphorous per ton eroded soil. They assume topsoil contains 40 lbs of organic matter of which 23.2 lbs is carbon. With an average carbon-nitrogren ratio of 10 to 1, each ton of soil eroded contains 2.32 lbs of nitrogen. The soil also contains 0.05% phosphorus, or one pound per ton of soil. "]
[]
[]
[]
[]
[null,"Drying, Storage, and Trucking Cost Per Bushel (2023 values)"]
[null,"Crop","Drying ","Storage ","Trucking ","Unit","Source # for Drying/ Storage/ Trucking"]
[null,"Barley",0.04,0,0.21,"$/bushel","4/NA/1"]
[null,"Canola",0,0,0.21,"$/bushel","6/NA/1"]
[null,"Corn Grain",0.13,0.08,0.21,"$/bushel","1/1/1"]
[null,"Corn Silage",0,0.55000000000000004,4,"$/ton","NA/7/2","*"]
[null,"Ensilage (green chop)",0,0.55000000000000004,4,"$/ton","NA/7/2","*"]
[null,"Flaxseed",0,0,0.21,"$/bushel","6/NA/1"]
[null,"Forage (haylage)",0,1.6,3.4,"$/ton","NA/7/2","*"]
[null,"Grain Sorghum (milo)",0.04,0,0.21,"$/bushel","1/1/1"]
[null,"Hay, alfalfa",0,1.6,3.4,"$/ton","NA/7/2","*"]
[null,"Hay, all other",0,1.6,3.4,"$/ton","NA/7/2","*"]
[null,"Millet (proso)",0.04,0,0.21,"$/bushel","6/NA/1"]
[null,"Mustard seed",0,0,0.21,"$/bushel","6/NA/1"]
[null,"Oats",0.08,0,0.21,"$/bushel","9/NA/1"]
[null,"Rapeseed",0,0,0.21,"$/bushel","NA/NA/1","*"]
[null,"Rye",0.04,0,0.21,"$/bushel","1/NA/1"]
[null,"Safflower",0,0,0.21,"$/bushel","6/NA/1"]
[null,"Soybeans",0,0.05,0.21,"$/bushel","1/1/1"]
[null,"Sugarbeets",0,0,5.9,"$/ton","11/11/11"]
[null,"Sunflower",0,0,0.21,"$/bushel","10/NA/1"]
[null,"Triticale (grain)",0.04,0,0.21,"$/bushel","1/1/1"]
[null,"Winter wheat",0.04,0,0.21,"$/bushel","1/1/1"]
[null,"Wheat, other spring",0.04,0,0.21,"$/bushel","1/1/1"]
[null,"1 University of Kentucky Department of Agricultural Economics. (March 2024). Corn and Soybean Budgets - 2024. Retrieved on April 14, 2024 from https://agecon.ca.uky.edu/budgets"]
[]
[null,"2 University of Kentucky Department of Agricultural Economics. (October 2023). Wheat Double-Crop Soybean Budget (2023-2024). Retrieved on April 14, 2024 from https://agecon.ca.uky.edu/budgets"]
[]
[null,"3 University of Kentucky Department of Agricultural Economics. (March 2022). Custom Machinery Rates Applicable to Kentucky (2022). Retrieved on April 14, 2024 from https://agecon.ca.uky.edu/files/custom_machinery_rates_applicable_to_kentucky_2022.pdf"]
[]
[null,"4 Ohio State University Extension. (2020). Malting Barley Budget 2021. Retrieved on April 14, 2024 from https://farmoffice.osu.edu/farm-management/enterprise-budgets"]
[]
[null,"5 University of Georgia Department of Agricultural & Applied Economics. (December 2023). 2024 Canola. Retrieved on April 14, 2024 from https://agecon.uga.edu/extension/budgets.html"]
[]
[null,"6 North Dakota State University Extension. (February 2024). Projected 2024 Crop Budgets. Retrieved on April 14, 2024 from https://www.ndsu.edu/agriculture/sites/default/files/2024-02/2024%20North%20Central%20ND%20Projected%\n20Crop%20Budget%20-%20PDF.pdf"]
[]
[]
[null,"7 University of Missouri Extension. (October 2023). Missouri Forage Budget. Retrieved on April 14, 2024 from https://extension.missouri.edu/programs/agricultural-business-and-policy-extension/missouri-crop-and-livestock-enterprise-budgets"]
[]
[null,"8 Iowa State University Extension and Outreach. (2008). Organic Flax Production in Iowa. Retrieved on April 14, 2024 from https://www.extension.iastate.edu/search-results?search_broadness=wide&as_q=flax"]
[]
[null,"9 Ohio State University Extension. (January 2024). Organic Oats Production Budget 2024. Retrieved on April 14, 2024 from https://farmoffice.osu.edu/farm-management/enterprise-budgets"]
[]
[null,"10 Ohio State University Extension. (January 2024). Organic Sunflower Production Budget 2024. Retrieved on April 14, 2024 from https://farmoffice.osu.edu/farm-management/enterprise-budgets"]
[]
[null,"11 University of Idaho Extension. (2022). 2022 Sugarbeet Enterprise Budget: Southwestern Idaho. Retrieved on April 14, 2024 from https://www.uidaho.edu/-/media/uidaho-responsive/files/cals/programs/idaho-agbiz/crop-budgets/southwest/\n2022-sugarbeet-budget-southwestern-idaho.pdf?la=en&rev=7d4ad1906ef84c7eb6796e9c8d81f1f0"]
[]
[]
[null,"* No drying cost because crop dried in field or drying not needed"]
[]
[]
[null,"Prices Paid Index (PPI): All Items"]
[null,"United States: 2011=100"]
[null,"Month",2018,2019,2020,2021,2022,2023]
[null,"January",108.6,110.8,111,113.4,131,140.30000000000001]
[null,"February",109.5,110.7,110.6,114.8,133.1,140.30000000000001]
[null,"March",109.7,110.9,109.7,116,135,140.30000000000001]
[null,"April ",109.3,111.4,108.5,117,137.6,139.69999999999999]
[null,"May",109.7,110.8,108.6,117.9,137.80000000000001,138.9]
[null,"June",109.4,110.3,108.8,119.2,138.30000000000001,138.5]
[null,"July",109.5,110.4,109.5,120.4,138.69999999999999,138.6]
[null,"August",109.6,109.6,109.8,121,139.30000000000001,138.69999999999999]
[null,"September",109.5,109.2,110.3,121.3,138.80000000000001,138.69999999999999]
[null,"October",110,109.9,111.2,122.7,138.6,138.80000000000001]
[null,"November ",110.1,110,112,123.7,138.80000000000001,138.30000000000001]
[null,"December",110.3,110,112.8,125.2,138.4,137.6]
[null,"Average Annual PPI",{"$f":"AVERAGE(C169:C180)","v":109.60000000000001},{"$f":"AVERAGE(D169:D180)","v":110.33333333333333},{"$f":"AVERAGE(E169:E180)","v":110.23333333333331},{"$f":"AVERAGE(F169:F180)","v":119.38333333333334},{"$f":"AVERAGE(G169:G180)","v":137.11666666666665},{"$f":"AVERAGE(H169:H180)","v":139.05833333333331}]
[null,"% PPI Change from previous year",null,{"$f":"D181/C181","v":1.0066909975669098},{"$f":"E181/D181","v":0.99909365558912366},{"$f":"F181/E181","v":1.08300574538857},{"$f":"G181/F181","v":1.1485411140583552},{"$f":"H181/G181","v":1.0141606904096268}]
[null,"USDA NASS. (Ongoing). Prices Paid: Indexes for All Items and Production Items by Month - United States. Retrieved February 6, 2024 from https://www.nass.usda.gov/Charts_and_Maps/Agricultural_Prices/index.php"]
[]
[]
[]
[null,"Prices Received Index (PRI): Crop Production"]
[null,"United States: 2011=100"]
[null,"Month",2016,2018,2019,2020,2021,2022,2023]
[null,"January",80.8,78.400000000000006,78,82.2,88.3,105,118]
[null,"February",85.7,86.3,84.3,86.6,97.2,114.6,120.6]
[null,"March",83.9,87.7,87.2,87.4,98.5,120.9,118.7]
[null,"April ",87.5,88.4,85.2,86.3,105.1,122.9,126.2]
[null,"May",91.1,88.7,84,86.7,106.1,124.2,120.6]
[null,"June",88.7,89.8,89.5,89.5,107.5,126.9,120.7]
[null,"July",84.9,86.5,88.9,88.4,106.8,125,119.5]
[null,"August",84.9,89.3,89.4,89.9,110.5,128.19999999999999,117.7]
[null,"September",84.1,87.8,88.4,93.1,108.8,126.8,112.4]
[null,"October",79.5,80,83,87.8,106.4,121.6,103.9]
[null,"November ",80.7,83.9,84.8,91.6,107.5,127,101]
[null,"December",81.5,87.4,86,91.2,106.6,128.69999999999999,101.7]
[null,"Average Annual PRI",{"$f":"AVERAGE(C190:C201)","v":84.441666666666677},{"$f":"AVERAGE(D190:D201)","v":86.183333333333323},{"$f":"AVERAGE(E190:E201)","v":85.72499999999998},88.391666666666666,104.10833333333333,122.64999999999999,115.08333333333336]
[null,"% PRI Change from previous year",null,{"$f":"D202/C202","v":1.0206256784762655},0.9946818797137883,1.0311072227082727,1.177807108513246,1.1780997358520771,0.93830683516782198]
[null,"USDA NASS. (Ongoing). Prices Received: Indexes for Ag, Crop, and Livestock Production by Month - United States. Retrieved February 6, 2024, from https://www.nass.usda.gov/Charts_and_Maps/Agricultural_Prices/index.php"]

{"sheet":"Machinery Costs","index":10,"n_rows":190,"n_cols":9,"rows_kept":190,"cut":false,"hidden":false,"merged":[[122,7,122,12],[158,1,158,4],[141,7,143,12],[113,7,115,14],[110,7,112,14],[156,1,156,4],[137,7,140,12],[3,0,13,7],[189,1,189,4],[187,1,188,4],[0,0,0,7],[1,1,1,7],[2,0,2,7],[15,1,15,4],[15,7,15,9],[154,1,155,4],[115,1,116,4],[117,1,118,4],[122,1,122,4],[119,1,119,4],[149,1,150,4],[151,1,152,4],[153,1,153,4]]}
["MACHINERY COSTS AND PRICES"]
[]
["ABOUT THIS TAB:"]
["This tab is the source for machinery costs (expressed on a per acre basis) used throughout the workbook, primarily on the 'Machinery' and 'Cover Crops' tabs, specifically for calculating the change in machinery costs due to adoption of one or more soil health practices. Machinery costs include overhead (depreciation, interest, insurance, housing, and repair charges), fuel and lubrication charges, and labor costs for both the tractor and the implement it is pulling. The machinery lists are grouped into three categories: Tillage and Planting, Fertilizer, and Harvest.  Nearly all costs shown below are from the University of Illinois Farmdoc website.  The fertilizer application costs are from the Iowa State Custom Rate Survey as they were not available from the University of Illinois.  We chose the University of Illinois as a source for machinery costs because their dataset appeared to be the most comprehensive.  Because these costs are from the Midwest, they are most appropriate for use in that region. AFT has used these machinery costs for farms outside the Midwest -- using national prices or costs to avoid biasing the results in cases where the farmer's prices may not be representative of typical prices.  Users should evaluate the costs shown for relevancy in their area and adjust as needed, being careful to document all changes.\n\nNote: If a user needs to add their own equipment and per acre cost, you can add to this list as needed in the clearly identified, yellow-shaded cells with instructions, but we encourage using published prices as those include depreciation, labor, fuel, interest, storage, insurance, etc. Most farmers will undervalue their per acre machinery costs. "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Tillage and Planting Machinery Costs1",null,null,null,null,null,"Archived Machinery Costs2"]
[null,null,null,null,"2023 Costs",null,null,2019,2021]
[null,"Item","Source","Tractor HP","($/Acre)",null,null,"($/Acre)","($/Acre)"]
[null,"Air seeder, 28 ft.","Univ. Illinois",285,39.9,null,null,20.3,21.5]
[null,"Air seeder, 36 ft.","Univ. Illinois",285,37.9,null,null,18,19.3]
[null,"Air seeder, 44 ft.","Univ. Illinois",310,33.799999999999997,null,null,16.8,18.100000000000001]
["**","Broadcast seeding, 20 ft.","Univ. Illinois",85,{"$f":"I22*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":10.599727767695097},null,null,8.9,9.1]
["**","Chisel Plow, 12 ft","Univ. Illinois",140,{"$f":"H23*('Prices (2023)'!$H$181/'Prices (2023)'!$D$181)","v":21.55194108761329},null,"*",17.100000000000001,{"$f":"H23*('Prices (2023)'!$F$181/'Prices (2023)'!$D$181)","v":18.502613293051365}]
["**","Chisel Plow, 15 ft","Univ. Illinois",155,{"$f":"H24*('Prices (2023)'!$H$181/'Prices (2023)'!$D$181)","v":18.275037764350451},null,"*",14.5,{"$f":"H24*('Prices (2023)'!$F$181/'Prices (2023)'!$D$181)","v":15.689350453172208}]
[null,"Chisel Plow, 21 ft","Univ. Illinois",205,21.3,null,null,16,15.7]
[null,"Chisel Plow, 23 ft","Univ. Illinois",225,21.2,null,null,17.399999999999999,15.7]
[null,"Chisel Plow, 27 ft.","Univ. Illinois",260,21.4,null,null,15.9,15.8]
[null,"Chisel Plow, 30 ft.","Univ. Illinois",285,20.3,null,null,15.1,14.9]
[null,"Chisel Plow, 35 ft.","Univ. Illinois",310,18.399999999999999,null,null,12.7,13.6]
[null,"Chisel Plow, 40 ft.","Univ. Illinois",390,16.100000000000001,null,null,11.9,12.2]
[null,"Chisel Plow, 44 ft.","Univ. Illinois",440,17.399999999999999,null,null,12.2,13]
[null,"Chisel Plow, 47 ft.","Univ. Illinois",440,16.600000000000001,null,null,12.1,12.5]
[null,"Chisel Plow, 55 ft.","Univ. Illinois",490,15.4,null,null,10.7,11.6]
[null,"Chisel Plow, 61 ft.","Univ. Illinois",570,15.3,null,null,11,11.5]
[null,"Conventional planter, 12-row","Univ. Illinois",175,25.4,null,null,16.2,18.100000000000001]
[null,"Conventional planter, 16-row","Univ. Illinois",205,21.4,null,null,14.4,17.2]
[null,"Conventional planter, 24-row","Univ. Illinois",240,19.399999999999999,null,null,13.7,15.7]
[null,"Conventional planter, 32-row","Univ. Illinois",260,23.4,null,null,16.399999999999999,18.899999999999999]
[null,"Conventional planter, 36-row","Univ. Illinois",310,22.5,null,null,16.3,18.399999999999999]
[null,"Conventional planter, 6-row","Univ. Illinois",120,25.5,null,null,16.5,19.7]
[null,"Conventional planter, 8-row","Univ. Illinois",140,22,null,null,15.8,17.600000000000001]
["**","Field cultivator, 29 ft. 6 in.","Univ. Illinois",240,{"$f":"I42*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":14.560065614965792},null,null,9.5,12.5]
[null,"Field cultivator, 31 ft. 6 in,","Univ. Illinois",240,14.1,null,null,10.6,11.9]
[null,"Field cultivator, 35 ft. 6 in.","Univ. Illinois",285,15.5,null,null,9.8000000000000007,12.2]
["**","Field cultivator, 40 ft. 6 in.","Univ. Illinois",310,{"$f":"I45*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":14.909507189724971},null,null,10.9,12.8]
[null,"Field cultivator, 44 ft. 6 in.","Univ. Illinois",310,15.7,null,null,10.199999999999999,11.8]
[null,"Field cultivator, 48 ft. 6 in.","Univ. Illinois",390,14.6,null,null,9.9,11.1]
[null,"Field cultivator, 52 ft. 6 in.","Univ. Illinois",390,13.7,null,null,9.4,10.4]
[null,"Field cultivator, 56 ft. 6 in.","Univ. Illinois",440,13.2,null,null,9,10.3]
[null,"Field cultivator, 60 ft. 6 in.","Univ. Illinois",490,12.7,null,null,8.1999999999999993,9.6]
[null,"Field cultivator, 64 ft. 6 in.","Univ. Illinois",590,13.1,null,null,7.9,10]
[null,"Field Sprayer, 90 ft.","Univ. Illinois",95,5.8,null,null,3.9,4.5999999999999996]
[null,"Grain drill, 13 ft.","Univ. Illinois",110,27.1,null,null,16.600000000000001,19.3]
[null,"Grain drill, 25 ft.","Univ. Illinois",140,20.2,null,null,14.5,15.4]
[null,"Grain drill, 30 ft.","Univ. Illinois",175,19.899999999999999,null,null,14.4,15.4]
[null,"Grain drill, 35 ft.","Univ. Illinois",225,20.7,null,null,15.5,16.2]
[null,"Moldboard plow, 10 bottom","Univ. Illinois",285,52.4,null,null,39.200000000000003,40]
[null,"Moldboard plow, 6 bottom","Univ. Illinois",175,52.6,null,null,35,38.5]
[null,"Moldboard plow, 7 bottom","Univ. Illinois",205,53,null,null,39.799999999999997,40.299999999999997]
[null,"Moldboard plow, 9 bottom ","Univ. Illinois",260,54.7,null,null,40.299999999999997,41.8]
["**","Mulch finisher (disk, chisel, and drag), 21 ft 9\"","Univ. Illinois",225,{"$f":"I61*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":22.014819209828275},null,null,17.600000000000001,18.899999999999999]
[null,"Mulch finisher (disk, chisel, and drag), 24 ft 9\"","Univ. Illinois",240,23.7,null,null,16.600000000000001,17.899999999999999]
[null,"Mulch finisher (disk, chisel, and drag), 27 ft 9\"","Univ. Illinois",260,24.7,null,null,15.8,18.7]
[null,"Mulch finisher (disk, chisel, and drag), 30 ft 9\"","Univ. Illinois",285,24.1,null,null,16.5,18.2]
[null,"Mulch finisher (disk, chisel, and drag), 33 ft 9\"","Univ. Illinois",285,22.5,null,null,15.5,17.100000000000001]
[null,"Mulch finisher (disk, chisel, and drag), 38 ft 3\"","Univ. Illinois",310,22,null,null,15.4,15.4]
[null,"Mulch finisher (disk, chisel, and drag), 44 ft 3\"","Univ. Illinois",390,20.6,null,null,14.2,15.7]
[null,"Mulch finisher (disk, chisel, and drag), 50 ft 3\"","Univ. Illinois",490,19.8,null,null,13.4,15.2]
[null,"Mulch finisher (disk, chisel, and drag), 56 ft 3\"","Univ. Illinois",590,18.8,null,null,12.6,14.5]
[null,"Mulch tiller (disk, chisel shanks), 11 ft. 3 in.","Univ. Illinois",140,31.3,null,null,20.5,22.5]
[null,"Mulch tiller (disk, chisel shanks), 13 ft. 9 in.","Univ. Illinois",175,29.3,null,null,20.399999999999999,21]
[null,"Mulch tiller (disk, chisel shanks), 16 ft. 3 in.","Univ. Illinois",205,29,null,null,21.4,21.6]
[null,"Mulch tiller (disk, chisel shanks), 18 ft. 9 in.","Univ. Illinois",240,30,null,null,24.5,22.3]
[null,"Mulch tiller (disk, chisel shanks), 21 ft 3 in.","Univ. Illinois",260,30.3,null,null,22.9,22.7]
[null,"No-till drill, 10 ft","Univ. Illinois",110,47.4,null,null,33.799999999999997,35.9]
[null,"No-till drill, 15 ft","Univ. Illinois",140,36,null,null,25.8,27.2]
[null,"No-till drill, 20 ft.","Univ. Illinois",175,34.700000000000003,null,null,24.9,26.6]
[null,"No-till planter (30\" rows), 12-row","Univ. Illinois",175,27,null,null,17.8,19.5]
[null,"No-till planter (30\" rows), 16-row","Univ. Illinois",225,23.3,null,null,17.2,19]
[null,"No-till planter (30\" rows), 24-row","Univ. Illinois",260,21.2,null,null,15.5,18]
[null,"No-till planter (30\" rows), 8-row","Univ. Illinois",140,22.6,null,null,17,19]
[null,"Offset disk, 10 ft.","Univ. Illinois",120,30.1,null,null,20,21.7]
[null,"Offset disk, 14 ft.","Univ. Illinois",155,24.2,null,null,16,17.5]
[null,"Offset disk, 16 ft.","Univ. Illinois",205,25.3,null,null,14.7,18.8]
[null,"Self-propelled sprayer (High-crop ready), 80 ft boom","Univ. Illinois",85,5.7,null,null,4.4000000000000004,5.2]
[null,"Self-propelled sprayer (High-crop ready), 90 ft boom","Univ. Illinois",85,7.3,null,null,5.3,6.4]
[null,"Self-propelled sprayer (High-crop ready), 100 ft boom","Univ. Illinois",85,6.7,null,null,5,5.7]
[null,"Self-propelled sprayer , 120 ft boom","Univ. Illinois",85,5.8,null,null,4.4000000000000004,4.5]
[null,"Split-row planter (soybean acres only), 12-row split","Univ. Illinois",205,21.6,null,null,14.3,17.100000000000001]
[null,"Split-row planter (soybean acres only), 16-row split","Univ. Illinois",225,18.7,null,null,12.5,14.9]
[null,"Strip Till, 12-row","Univ. Illinois",285,27.5,null,null,19.3,19.600000000000001]
[null,"Strip Till, 16-row","Univ. Illinois",440,25.9,null,null,16.7,17.3]
[null,"Strip Till, 24-row","Univ. Illinois",640,16.54023453860114,null,null,11.3,14.2]
[null,"Tandem disk, 23 ft. 7 in.","Univ. Illinois",175,19.3,null,null,12.7,14.2]
[null,"Tandem disk, 26 ft. 5 in.","Univ. Illinois",205,19.7,null,null,12.5,15]
[null,"Tandem disk, 29 ft. 3 in.","Univ. Illinois",225,18.8,null,null,13.4,14.3]
[null,"Tandem disk, 33 ft. 7 in.","Univ. Illinois",240,17.8,null,null,12.6,13.7]
[null,"Tandem disk, 40 ft. 8 in.","Univ. Illinois",285,18.899999999999999,null,null,"NA",14.4]
[null,"Tandem disk, 44 ft. 11 in.","Univ. Illinois",310,19.5,null,null,"NA",14.8]
["**","Vertical tillage, rolling basket, 21 ft 9 in","Univ. Illinois",190,{"$f":"I100*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":13.861182465447435},null,null,"NA",11.9]
[null,"Vertical tillage, rolling basket, 25 ft 5 in","Univ. Illinois",260,18.899999999999999,null,null,"NA",14]
[null,"Vertical tillage, rolling basket, 30 ft 3 in","Univ. Illinois",285,17.600000000000001,null,null,"NA",13.2]
[null,"Vertical tillage, rolling basket, 33 ft 10 in","Univ. Illinois",390,17,null,null,"NA",12.8]
[null,"Vertical tillage, rolling basket, 43 ft 6 in","Univ. Illinois",440,15.9,null,null,"NA",11.8]
[null,"Vertical tillage, rolling basket, 49 ft 6 in","Univ. Illinois",590,16.5,null,null,"NA",12.4]
["**","V-Ripper (shanks only), 10 ft. 6 in.","Univ. Illinois",175,{"$f":"I106*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":25.625715482339793},null,null,17.3,22]
["**","V-Ripper (shanks only), 14 ft. 7 in.","Univ. Illinois",240,{"$f":"I107*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":24.926832332821434},null,null,20.399999999999999,21.4]
["**","V-Ripper (shanks only), 15 ft","Univ. Illinois",260,{"$f":"I108*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":29.702533854530216},null,null,24.4,25.5]
["**","V-Ripper (shanks only), 18 ft. 4 in.","Univ. Illinois",310,{"$f":"I109*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":27.25644283121596},null,null,22.5,23.4]
["**","V-Ripper (shanks only), 21 ft. 8 in.","Univ. Illinois",440,{"$f":"I110*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":24.577390758062258},null,null,19.2,21.1]
["***","Cash Crop Planting (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H98","v":0},null,null,"2 University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (September 2019 & 2021). Farm Business Management Machinery Cost Estimates: Field Operations.  Retrieved on February 22, 2022 from https://farmdoc.illinois.edu/management#handbook"]
["***","Cover Crop Planting (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H104","v":0}]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab",null,null,null,null,null,"* 2021 prices for the Chisel Plow 12' and 15' machinery calculated using the Prices Paid Index because the September 2021 University of Illinois publication did not include machinery cost estimates for this smaller equipment, but it is used commonly enough by small-scale farmers that we kept it as an option."]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null,"1 University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (September 2023). Farm Business Management Machinery Cost Estimates: Field Operations.  Retrieved on November 28, 2023 from https://farmdoc.illinois.edu/management#handbook"]
[]
[null,"** 2023 prices for the missing machinery were calculated using the Prices Paid Index because the Sept 2023 University of Illinois publication did not include machinery cost estimates for this equipment. Estimate calculated by adjusting the previous year's estimate using the PPI. "]
[]
[null,"*** Farmer-provided custom-hire costs are pulled from the \"Study Area Overview\" tab if provided."]
[]
[]
[null,"Fertilizer & Chemical Application Machinery Costs3,4,5",null,null,null,null,null,"Archived Fertilizer Application Machinery Costs6,7"]
[null,"Item","Source","Tractor HP","2023 ($/ac)",null,null,"2019 ($/ac)","2021 ($/ac)"]
[null,"Anhydrous ammonia applicator, 27 ft. 6 in.","Univ. Illinois",140,26.3,null,null,17.600000000000001,18.8]
[null,"Anhydrous ammonia applicator, 37 ft. 6 in.","Univ. Illinois",240,24.6,null,null,17.2,17.899999999999999]
[null,"Anhydrous ammonia applicator, 47 ft. 6 in.","Univ. Illinois",290,21.1,null,null,16.5,17.100000000000001]
["**","Anhydrous ammonia applicator, 52 ft. 6 in. ","Univ. Illinois",370,{"$f":"I128*('Prices (2023)'!$H$181/'Prices (2023)'!$F$181)","v":19.102806086835116},null,null,15.3,16.399999999999999]
[null,"Anhydrous ammonia applicator, 62 ft. 6 in.","Univ. Illinois",470,18.5,null,null,14,14.9]
[null,"Fertilizer Application, Anhydrous, injecting, with tool bar","Iowa State Univ.",null,14.75,null,null,12.5,13.4]
[null,"Fertilizer Application, Anhydrous, injecting, without tool bar","Iowa State Univ.",null,12.5,null,null,11.4,11.95]
[null,"Fertilizer application, dry bulk, applied","Iowa State Univ.",null,6.75,null,null,5.8,6.15]
[null,"Fertilizer application, liquid, side dressing","Iowa State Univ.",null,13,null,null,11.35,11.35]
[null,"Fertilizer application, liquid, spraying","Iowa State Univ.",null,8,null,null,7.3,6.8]
[null,"Manure Application, liquid, drag line ($/gal)","Iowa State Univ.5",null,{"$f":"13.5/1000","v":1.35E-2},null,null,"NA",{"$f":"12.7/1000","v":1.2699999999999999E-2}]
[null,"Manure Application, liquid, injected ($/gal)","Iowa State Univ.5",null,{"$f":"15/1000","v":1.4999999999999999E-2},null,null,"NA",{"$f":"13.35/1000","v":1.3349999999999999E-2}]
[null,"Manure Application, loading and spreading solid manure ($/hr)","Iowa State Univ.5",null,110,null,null,"NA",141.65]
[null,"Self-propelled sprayer (High-crop ready), 80 ft boom","Univ. Illinois",85,5.7,null,null,"6 University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (September 2019 & 2021). Farm Business Management Machinery Cost Estimates: Field Operations.  Retrieved on February 22, 2022 from https://farmdoc.illinois.edu/management#handbook"]
[null,"Self-propelled sprayer (High-crop ready), 90 ft boom","Univ. Illinois",85,7.3]
[null,"Self-propelled sprayer (High-crop ready), 100 ft boom","Univ. Illinois",85,6.7]
[null,"Self-propelled sprayer, 120 ft boom","Univ. Illinois",85,5.8]
["***","Cash Crop Chemical Application (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H102","v":0},null,null,"7 Iowa State University Extension and Outreach. (March 2019 & 2021). Ag Decision Maker: 2023 Iowa Farm Custom Rate Survey (File A3-10). Retrieved on November 28, 2023 from https://www.extension.iastate.edu/agdm/crops/html/a3-10.html"]
["***","Cash Crop Fertilizer Application (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H99","v":0}]
["***","Cash Crop Manure Application (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H100","v":0}]
["***","Cash Crop Compost Application (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H101","v":0}]
["***","Cover Crop Termination (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H105","v":0}]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null," 3 University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (Sept 2023). Farm Business Management Machinery Cost Estimates: Field Operations.  Retrieved on November 28, 2023 from https://farmdoc.illinois.edu/management#handbook"]
[]
[]
[]
[null,"5 Liquid manure application costs were converted from $/1000 gallons to $/gallon."]
[null,"** 2023 prices for the missing machinery were calculated using the Prices Paid Index because the September 2023 University of Illinois publication did not include machinery cost estimates for this size. Estimate calculated by adjusting the previous year's estimate using the PPI."]
[]
[null,"*** Farmer-provided custom-hire costs are pulled from the \"Study Area Overview\" tab if provided."]
[]
[null,"Harvesting Machinery Costs8"]
[null,null,null,null,"2023 Costs"]
[null,"Item","Source","Tractor HP","($/Acre)"]
[null,"Baler, Rounds 1000lb","Univ. Illinois",null,39.700000000000003]
[null,"Baler, Small","Univ. Illinois",null,43.7]
[null,"Baler, Squares 1000lb","Univ. Illinois",null,37.6]
[null,"Combine corn grain 8-row (30\") head","Univ. Illinois",330,55.3]
[null,"Combine corn grain 12-row (30\") head","Univ. Illinois",470,50.7]
[null,"Combine corn grain 16-row (30\") head","Univ. Illinois",540,44.4]
[null,"Combine 30' grain platform (330 hp)","Univ. Illinois",330,47.9]
[null,"Combine 35' grain platform (470 hp)","Univ. Illinois",470,44]
[null,"Combine 35' grain platform (540 hp)","Univ. Illinois",540,42.7]
[null,"Corn Silage, Pull-type","Univ. Illinois",null,148.19999999999999]
[null,"Corn Silage, Self-propelled","Univ. Illinois",530,173.9]
[null,"Forage Harvester Pull-type (first cut)","Univ. Illinois",null,48.2]
[null,"Forage Harvester Pull-type (remaining cuts)","Univ. Illinois",null,39.4]
[null,"Forage Harvester Self-propelled (first cut)","Univ. Illinois",null,40.6]
[null,"Forage Harvester Self-propelled (remaining cuts)","Univ. Illinois",null,33.1]
[null,"Mower & Conditioner, Pull-type","Univ. Illinois",null,26.2]
[null,"Mower & Conditioner, Self-propelled","Univ. Illinois",null,35.299999999999997]
[null,"Mower, Rotary","Univ. Illinois",null,22]
[null,"Mower, Sickle Bar","Univ. Illinois",null,34]
[null,"Rake, Side Delivery","Univ. Illinois",null,13.7]
[null,"Rake, Wheeled","Univ. Illinois",null,9.6]
[null,"Tedder","Univ. Illinois",null,12.5]
["***","Cash Crop Harvest (custom-hire cost)","Farmer-provided",null,{"$f":"'Study Area Overview'!H103","v":0}]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null,"Option: Insert additional machinery in 'Machinery Costs' tab"]
[null," 8 University of Illinois at Urbana-Champaign Department of Ag and Consumer Economics. (Sept 2023). Farm Business Management Machinery Cost Estimates: Forage Field Operations.  Retrieved on March 28, 2024 from https://farmdoc.illinois.edu/handbook/forage-operations"]
[]
[null,"*** Farmer-provided custom-hire costs are pulled from the \"Study Area Overview\" tab if provided."]

{"sheet":"Lists","index":11,"n_rows":60,"n_cols":8,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,1,1,2],[3,0,4,5],[26,1,26,3],[0,0,0,7]]}
["LISTS"]
[]
["ABOUT THIS TAB:"]
["The Lists tab contains lists of items used by Excel's Data Validation function.  Items contained in each list below are available for selection from drop down menus on various tabs."]
[]
[]
[null,"Types of Tillage","Planting Methods","Harvest Methods",null,"Cover Crop Termination Methods",null,"Crops"]
[null,"Conventional","Conventional ","Grain Harvest",null,"Herbicide (pre-plant burndown)",null,"Barley"]
[null,"No-Till","No-Till","Grazing",null,"Herbicide (post-planting green)",null,"Canola"]
[null,"Reduced Till","Broadcast","Hay Harvest",null,"Harvest as forage",null,"Corn Grain"]
[null,"Strip-Till",null,"Forage Harvest",null,"Graze",null,"Corn Silage"]
[null,null,null,null,null,"Till",null,"Ensilage (green chop)"]
[null,"Soil Health Practices","Regions",null,null,"Winterkill",null,"Flaxseed"]
[null,"None","Intermountain West",null,null,"Other",null,"Forage (haylage)"]
[null,"Reduced tillage","Mid-Atlantic",null,null,null,null,"Grain Sorghum (milo)"]
[null,"No-till","Midwest",null,null,null,null,"Hay, alfalfa"]
[null,"Nutrient management","Northeast",null,null,null,null,"Hay, all other"]
[null,"Cover crops","Northwest",null,null,null,null,"Millet (proso)"]
[null,"Conservation crop rotation","Southeast",null,null,null,null,"Mustard seed"]
[null,"Combination of practices","Southwest",null,null,null,null,"Oats"]
[null,null,"California",null,null,null,null,"Rapeseed"]
[null,"Dropdown","Texas",null,null,null,null,"Rye"]
[null,"Y",null,null,null,null,null,"Safflower"]
[null,"N",null,null,null,null,null,"Soybeans"]
[null,"X",null,null,null,null,null,"Sugarbeets"]
[null,null,null,null,null,null,null,"Sunflower seeds"]
[null,"PBA Table Item Descriptions",null,null,null,null,null,"Triticale (grain)"]
[null,"PBA Categories","Increases in Net Income (Green side)","Decreases in Net Income (Red Side)",null,null,null,"Winter wheat"]
[null,"Yield change due to NT/RT, NM, CC","Yield increase due to all practices except CCR","Yield decrease due to all practices except CCR",null,null,null,"Wheat, other spring"]
[null,"Change in net income due to CCR","Increase in net income due to the conservation crop rotation","Decrease in net income due to the conservation crop rotation"]
[null,"Grazing CC benefit","Grazing of cover crops","NA"]
[null,"Haying CC benefit","Haying of cover crops","NA"]
[null,"Costs"]
[null,"CCR Education","NA","Conservation crop rotation learning activities"]
[null,"RT/NT Education","NA","Reduced tillage learning activities"]
[null,"CC Education","NA","Cover crop learning activities"]
[null,"NM education","NA","Nutrient management learning activities"]
[null,"ALL PRACTICES Education","NA","Soil health practices learning activities"]
[null,"Machinery changes due to RT/NT or NM","Machinery cost savings due to reduced tillage and nutrient management","Machinery cost increase due to reduced tillage and nutrient management"]
[null,"Cover Crop Seed, Establishment, Termination Costs","NA","Cover crop cost "]
[null,"Grazing CC costs","NA","Grazing cover crops infrastructure & annual costs"]
[null,"Haying CC costs","NA","Haying of cover crops cost"]
[null,"N, P, &/or K reductions due to tillage","Fertilizer cost decrease due to reducing tillage","Fertilizer cost increase due to reducing tillage"]
[null,"N, P, &/or K reductions due to cover crops","Fertilizer cost decrease due to adoption of cover crops","Fertilizer cost increase due to adoption of cover crops"]
[null,"N, P, &/or K reductions due to nutrient management","Fertilizer cost decrease due to nutrient management","Fertilizer cost increase due to nutrient management"]
[null,"N, P, &/or K reductions due to all practics except CCR ","Fertilizer cost decrease due to adoption of all practices except CCR","Fertilizer cost increase due to adoption all practices except CCR"]
[null,"Manure/compost reductions due to tillage","Manure &/or compost cost savings due to reducing tillage","Manure &/or compost cost increases due to reducing tillage"]
[null,"Manure/compost reductions due to cover crops","Manure &/or compost cost savings due to adoption of cover crops","Manure &/or compost cost increases due to adoption of cover crops"]
[null,"Manure/compost reductions due to nutrient management","Manure &/or compost cost savings due to nutrient management","Manure &/or compost cost increases due to nutrient management"]
[null,"Manure/compost reductions due to all practices except CCR","Manure &/or compost cost savings due to all soil health practices except CCR","Manure &/or compost cost increases due to all soil health practices except CCR"]
[null,"Pesticide reductions due to tillage","Pesticide cost savings due to reducing tillage","Pesticide cost increase due to reducing tillage"]
[null,"Pesticide reductions due to cover crops","Pesticide cost savings due to adopting cover crops","Pesticide cost increase due to adopting cover crops"]
[null,"Pesticide reductions due to nutrient management","Pesticide cost savings due to nutrient management","Pesticide cost increase due to nutrient management"]
[null,"Pesticide reductions due to all practices except CCR","Pesticide cost savings due to all soil helath practices except CCR","Pesticide cost increases due to all soil helath practices except CCR"]
[null,"Soil sampling change due to ALL PRACTICES","Soil sampling cost savings due to all soil health practices except CCR","Soil sampling cost increase due to all soil health practices except CCR"]
[null,"All PracticesPosEff1"]
[null,"All PracticesPosEff2"]
[null,"All PracticesPosEff3"]
[null,"All PracticesPosEff4"]
[null,"All Practices Erosion Benefits only","Decrease in soil erosion due to soil health practices"]

{"sheet":"Matrix","index":12,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[14,2,14,4],[12,2,12,4],[34,3,34,4],[30,5,30,16],[24,2,24,4],[22,2,22,4],[20,2,20,4],[18,2,18,4],[16,2,16,4],[31,15,31,16],[30,2,30,4],[0,0,0,16],[3,0,5,16],[39,3,39,4],[38,3,38,4],[37,3,37,4],[36,3,36,4],[35,3,35,4],[7,16,10,16],[7,5,7,14],[34,5,34,14],[11,1,31,1],[31,2,31,4],[28,2,28,4],[26,2,26,4]]}
["MATRIX"]
[]
["ABOUT THIS TAB:"]
["This worksheet contains a table that turns the benchmark and current crop rotation information entered on the 'Study Area Overview' tab into a matrix. This matrix is used to determine acreage change between benchmark and current scenarios by crop. DO NOT EDIT THIS TAB. The matrix is a form of linear programming. Throughout the tool, the matrix is used to determine the correct acres by crop to calculate per acre and total per year weighted average economic effects for the Study Area."]
[]
[]
[]
[null,null,null,null,null,"Benchmark Crops",null,null,null,null,null,null,null,null,null,null,"Current Ac Not accounted for"]
[null,null,null,null,null,"Crop 1","Crop 2","Crop 3","Crop 4","Crop 5","Crop 6","Crop 7","Crop 8","Crop 9","Crop 10"]
[null,null,null,null,null,{"$f":"Yields!C58","v":""},{"$f":"Yields!D58","v":""},{"$f":"Yields!E58","v":""},{"$f":"Yields!F58","v":""},{"$f":"Yields!G58","v":""},{"$f":"Yields!H58","v":""},{"$f":"Yields!I58","v":""},{"$f":"Yields!J58","v":""},{"$f":"Yields!K58","v":""},{"$f":"Yields!L58","v":""}]
[null,null,null,null,"Acres",{"$f":"Yields!C72","v":""},{"$f":"Yields!D72","v":""},{"$f":"Yields!E72","v":""},{"$f":"Yields!F72","v":""},{"$f":"Yields!G72","v":""},{"$f":"Yields!H72","v":""},{"$f":"Yields!I72","v":""},{"$f":"Yields!J72","v":""},{"$f":"Yields!K72","v":""},{"$f":"Yields!L72","v":""}]
[null,"Current Crops","Crop 1",{"$f":"Yields!C84","v":""},{"$f":"Yields!C98","v":""},{"$f":"IF(AND(F$10=$D12,F11>=$E12),$E12,IF(AND(F$10=$D12,F11<$E12),F11,0))","v":""},"","","","","","","","","",{"$f":"SUM(F12:O12)","v":0},{"$f":"IFERROR(E12-(SUM(F12:O12)),0)","v":0}]
[null,null,"Remaining Acres After Crop 1",null,null,{"$f":"IFERROR(F11-F12,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 2",{"$f":"Yields!D84","v":""},{"$f":"Yields!D98","v":""},{"$f":"IF(AND(F$10=$D14,F13>=$E14),$E14,IF(AND(F$10=$D14,F13<$E14),F13,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F14:O14)","v":0},{"$f":"IFERROR(E14-(SUM(F14:O14)),0)","v":0}]
[null,null,"Remaining Acres After Crop 2",null,null,{"$f":"F13-F14","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 3",{"$f":"Yields!E84","v":""},{"$f":"Yields!E98","v":""},{"$f":"IF(AND(F$10=$D16,F15>=$E16),$E16,IF(AND(F$10=$D16,F15<$E16),F15,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F16:O16)","v":0},{"$f":"IFERROR(E16-(SUM(F16:O16)),0)","v":0}]
[null,null,"Remaining Acres After Crop 3",null,null,{"$f":"F15-F16","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 4",{"$f":"Yields!F84","v":""},{"$f":"Yields!F98","v":""},{"$f":"IF(AND(F$10=$D18,F17>=$E18),$E18,IF(AND(F$10=$D18,F17<$E18),F17,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F18:O18)","v":0},{"$f":"IFERROR(E18-(SUM(F18:O18)),0)","v":0}]
[null,null,"Remaining Acres After Crop 4",null,null,{"$f":"F17-F18","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 5",{"$f":"Yields!G84","v":""},{"$f":"Yields!G98","v":""},{"$f":"IF(AND(F$10=$D20,F19>=$E20),$E20,IF(AND(F$10=$D20,F19<$E20),F19,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F20:O20)","v":0},{"$f":"IFERROR(E20-(SUM(F20:O20)),0)","v":0}]
[null,null,"Remaining Acres After Crop 5",null,null,{"$f":"F19-F20","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 6",{"$f":"Yields!H84","v":""},{"$f":"Yields!H98","v":""},{"$f":"IF(AND(F$10=$D22,F21>=$E22),$E22,IF(AND(F$10=$D22,F21<$E22),F21,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F22:O22)","v":0},{"$f":"IFERROR(E22-(SUM(F22:O22)),0)","v":0}]
[null,null,"Remaining Acres After Crop 6",null,null,{"$f":"F21-F22","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 7",{"$f":"Yields!I84","v":""},{"$f":"Yields!I98","v":""},{"$f":"IF(AND(F$10=$D24,F23>=$E24),$E24,IF(AND(F$10=$D24,F23<$E24),F23,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F24:O24)","v":0},{"$f":"IFERROR(E24-(SUM(F24:O24)),0)","v":0}]
[null,null,"Remaining Acres After Crop 7",null,null,{"$f":"F23-F24","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 8",{"$f":"Yields!J84","v":""},{"$f":"Yields!J98","v":""},{"$f":"IF(AND(F$10=$D26,F25>=$E26),$E26,IF(AND(F$10=$D26,F25<$E26),F25,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F26:O26)","v":0},{"$f":"IFERROR(E26-(SUM(F26:O26)),0)","v":0}]
[null,null,"Remaining Acres After Crop 8",null,null,{"$f":"F25-F26","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 9",{"$f":"Yields!K84","v":""},{"$f":"Yields!K98","v":""},{"$f":"IF(AND(F$10=$D28,F27>=$E28),$E28,IF(AND(F$10=$D28,F27<$E28),F27,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F28:O28)","v":0},{"$f":"IFERROR(E28-(SUM(F28:O28)),0)","v":0}]
[null,null,"Remaining Acres After Crop 9",null,null,{"$f":"F27-F28","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Crop 10",{"$f":"Yields!L84","v":""},{"$f":"Yields!L98","v":""},{"$f":"IF(AND(F$10=$D30,F29>=$E30),$E30,IF(AND(F$10=$D30,F29<$E30),F29,0))","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(F30:O30)","v":0},{"$f":"IFERROR(E30-(SUM(F30:O30)),0)","v":0}]
[]
[null,null,"Remaining Acres After All Crop 10",null,null,{"$f":"F29-F30","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Matching Matrix",null,"Current Crops "]
[null,null,null,"Non CCR Practices ",null,"Crop 1","Crop 2","Crop 3","Crop 4","Crop 5","Crop 6","Crop 7","Crop 8","Crop 9","Crop 10"]
[null,null,null,"Acres Matching",null,{"$f":"P12","v":0},{"$f":"P14","v":0},{"$f":"P16","v":0},{"$f":"P18","v":0},{"$f":"P20","v":0},{"$f":"P22","v":0},{"$f":"P24","v":0},{"$f":"P26","v":0},{"$f":"P28","v":0},{"$f":"P30","v":0}]
[null,null,null,"If double Crop",null,{"$f":"IF(AND('Study Area Overview'!H61=\"X\",SUM(Matrix!F37)<E12),E12-SUM(F37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H62=\"X\",SUM(Matrix!G37)<E14),E14-SUM(G37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H63=\"X\",SUM(Matrix!H37)<E16),E16-SUM(H37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H64=\"X\",SUM(Matrix!I37)<E18),E18-SUM(I37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H65=\"X\",SUM(Matrix!J37)<E20),E20-SUM(J37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H66=\"X\",SUM(Matrix!K37)<E22),E22-SUM(K37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H67=\"X\",SUM(Matrix!L37)<E24),E24-SUM(L37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H68=\"X\",SUM(Matrix!M37)<E26),E26-SUM(M37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H69=\"X\",SUM(Matrix!N37)<E28),E28-SUM(N37),0)","v":0},{"$f":"IF(AND('Study Area Overview'!H70=\"X\",SUM(Matrix!O37)<E30),E30-SUM(O37),0)","v":0}]
[null,null,null,"Acres to CCR",null,{"$f":"IF(Q12-F38<=SUM($F$32:$O$32),Q12-F38,IF(Q12-F38>SUM($F$32:$O$32),SUM($F$32:$O$32),0))","v":0},{"$f":"IF(Q14-G38<=SUM($F$32:$O$32),Q14-G38,IF(Q14-G38>SUM($F$32:$O$32),F39-SUM($F$32:$O$32),0))","v":0},{"$f":"IF(Q16-H38<=SUM($F$32:$O$32),Q16-H38,IF(Q16-H38>SUM($F$32:$O$32),SUM(-F39:G39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q18-I38<=SUM($F$32:$O$32),Q18-I38,IF(Q18-I38>SUM($F$32:$O$32),SUM(-F39:H39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q20-J38<=SUM($F$32:$O$32),Q20-J38,IF(Q20-J38>SUM($F$32:$O$32),SUM(-F39:I39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q22-K38<=SUM($F$32:$O$32),Q22-K38,IF(Q22-K38>SUM($F$32:$O$32),SUM(-F39:J39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q24-L38<=SUM($F$32:$O$32),Q24-L38,IF(Q24-L38>SUM($F$32:$O$32),SUM(-F39:K39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q26-M38<=SUM($F$32:$O$32),Q26-M38,IF(Q26-M38>SUM($F$32:$O$32),SUM(-F39:L39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q28-N38<=SUM($F$32:$O$32),Q28-N38,IF(Q28-N38>SUM($F$32:$O$32),SUM(-F39:M39,$F$32:$O$32),0))","v":0},{"$f":"IF(Q30-O38<=SUM($F$32:$O$32),Q30-O38,IF(Q30-O38>SUM($F$32:$O$32),SUM(-F39:N39,$F$32:$O$32),0))","v":0}]
[null,null,null,"New Crop",null,{"$f":"IFERROR(E12-SUM(F37:F39),0)","v":0},{"$f":"IFERROR(E14-SUM(G37:G39),0)","v":0},{"$f":"IFERROR(E16-SUM(H37:H39),0)","v":0},{"$f":"IFERROR(E18-SUM(I37:I39),0)","v":0},{"$f":"IFERROR(E20-SUM(J37:J39),0)","v":0},{"$f":"IFERROR(E22-SUM(K37:K39),0)","v":0},{"$f":"IFERROR(E24-SUM(L37:L39),0)","v":0},{"$f":"IFERROR(E26-SUM(M37:M39),0)","v":0},{"$f":"IFERROR(E28-SUM(N37:N39),0)","v":0},{"$f":"IFERROR(E30-SUM(O37:O39),0)","v":0}]