{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Instructions","Corn","Soybeans","Wheat","Cotton","Sorghum"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Instructions","index":0,"n_rows":8,"n_cols":21,"rows_kept":8,"cut":false,"hidden":false,"merged":[[8,1,8,4],[3,6,8,13],[6,1,6,4],[1,1,1,13],[0,1,0,13],[3,1,3,4],[4,1,4,4],[5,1,5,4],[7,1,7,4]]}
[null,"Profitable Marketing Decision Aid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2026-02-26"]
[null,"How to Use This Decision Aid: Enter your cost of production in dollars per acre (yellow cells bellow) for corn, soybeans, wheat, cotton, sorghum, and/or canola. Click on the corn, soybean, wheat, cotton, sorghum, or canola tab at the bottom of the spreadsheet to navigate to the net return table for that commodity. In the net return tables, values (price and yield combinations) in red bold italic font indicate a net loss. Net return values (price and yield combinations) in black bold italic font indicate a net profit. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,835.8,"Corn"]
[null,"Corn - Cost of Production ($/acre)",null,null,null,835.8,"Modify the cost of production for each commodity to determine the yield-price combinations that result in profitable net returns.",null,null,null,null,null,null,null,null,null,null,null,null,563.14,"Soybeans"]
[null,"Soybeans - Cost of Production ($/acre)",null,null,null,563.14,null,null,null,null,null,null,null,null,null,null,null,null,null,606.5,"Wheat"]
[null,"Wheat - Cost of Production ($/acre)",null,null,null,606.5,null,null,null,null,null,null,null,null,null,null,null,null,null,917.27,"Cotton"]
[null,"Cotton - Cost of Production ($/acre)",null,null,null,917.27,null,null,null,null,null,null,null,null,null,null,null,null,null,584.45000000000005,"Sorghum"]
[null,"Sorghum - Cost of Production ($/acre)",null,null,null,584.45000000000005]

{"sheet":"Corn","index":1,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,3,2,13],[0,1,0,13],[21,1,22,13]]}
[null,"Corn - Net Return Table ($/acre)"]
[]
[null,null,null,"Yield (bu/acre)"]
[null,null,null,{"$f":"E4-10","v":130},140,150,160,{"$f":"I4-10","v":170},180,{"$f":"I4+10","v":190},200,210,220,230]
[null,null,{"$f":"+C6-0.25","v":2.95},{"$f":"$C5*D$4-Instructions!$F$4","v":-452.29999999999995},{"$f":"$C5*E$4-Instructions!$F$4","v":-422.79999999999995},{"$f":"$C5*F$4-Instructions!$F$4","v":-393.29999999999995},{"$f":"$C5*G$4-Instructions!$F$4","v":-363.79999999999995},{"$f":"$C5*H$4-Instructions!$F$4","v":-334.2999999999999},{"$f":"$C5*I$4-Instructions!$F$4","v":-304.79999999999995},{"$f":"$C5*J$4-Instructions!$F$4","v":-275.29999999999995},{"$f":"$C5*K$4-Instructions!$F$4","v":-245.79999999999995},{"$f":"$C5*L$4-Instructions!$F$4","v":-216.29999999999995},{"$f":"$C5*M$4-Instructions!$F$4","v":-186.79999999999995},{"$f":"$C5*N$4-Instructions!$F$4","v":-157.29999999999995}]
[null,null,3.2,{"$f":"$C6*D$4-Instructions!$F$4","v":-419.79999999999995},{"$f":"$C6*E$4-Instructions!$F$4","v":-387.79999999999995},{"$f":"$C6*F$4-Instructions!$F$4","v":-355.79999999999995},{"$f":"$C6*G$4-Instructions!$F$4","v":-323.79999999999995},{"$f":"$C6*H$4-Instructions!$F$4","v":-291.79999999999995},{"$f":"$C6*I$4-Instructions!$F$4","v":-259.79999999999995},{"$f":"$C6*J$4-Instructions!$F$4","v":-227.79999999999995},{"$f":"$C6*K$4-Instructions!$F$4","v":-195.79999999999995},{"$f":"$C6*L$4-Instructions!$F$4","v":-163.79999999999995},{"$f":"$C6*M$4-Instructions!$F$4","v":-131.79999999999995},{"$f":"$C6*N$4-Instructions!$F$4","v":-99.799999999999955}]
[null,null,3.45,{"$f":"$C7*D$4-Instructions!$F$4","v":-387.29999999999995},{"$f":"$C7*E$4-Instructions!$F$4","v":-352.79999999999995},{"$f":"$C7*F$4-Instructions!$F$4","v":-318.29999999999995},{"$f":"$C7*G$4-Instructions!$F$4","v":-283.79999999999995},{"$f":"$C7*H$4-Instructions!$F$4","v":-249.29999999999995},{"$f":"$C7*I$4-Instructions!$F$4","v":-214.79999999999995},{"$f":"$C7*J$4-Instructions!$F$4","v":-180.29999999999995},{"$f":"$C7*K$4-Instructions!$F$4","v":-145.79999999999995},{"$f":"$C7*L$4-Instructions!$F$4","v":-111.29999999999995},{"$f":"$C7*M$4-Instructions!$F$4","v":-76.799999999999955},{"$f":"$C7*N$4-Instructions!$F$4","v":-42.299999999999955}]
[null,null,3.7,{"$f":"$C8*D$4-Instructions!$F$4","v":-354.79999999999995},{"$f":"$C8*E$4-Instructions!$F$4","v":-317.79999999999995},{"$f":"$C8*F$4-Instructions!$F$4","v":-280.79999999999995},{"$f":"$C8*G$4-Instructions!$F$4","v":-243.79999999999995},{"$f":"$C8*H$4-Instructions!$F$4","v":-206.79999999999995},{"$f":"$C8*I$4-Instructions!$F$4","v":-169.79999999999995},{"$f":"$C8*J$4-Instructions!$F$4","v":-132.79999999999995},{"$f":"$C8*K$4-Instructions!$F$4","v":-95.799999999999955},{"$f":"$C8*L$4-Instructions!$F$4","v":-58.799999999999955},{"$f":"$C8*M$4-Instructions!$F$4","v":-21.799999999999955},{"$f":"$C8*N$4-Instructions!$F$4","v":15.200000000000045}]
[null,null,3.95,{"$f":"$C9*D$4-Instructions!$F$4","v":-322.29999999999995},{"$f":"$C9*E$4-Instructions!$F$4","v":-282.79999999999995},{"$f":"$C9*F$4-Instructions!$F$4","v":-243.29999999999995},{"$f":"$C9*G$4-Instructions!$F$4","v":-203.79999999999995},{"$f":"$C9*H$4-Instructions!$F$4","v":-164.29999999999995},{"$f":"$C9*I$4-Instructions!$F$4","v":-124.79999999999995},{"$f":"$C9*J$4-Instructions!$F$4","v":-85.299999999999955},{"$f":"$C9*K$4-Instructions!$F$4","v":-45.799999999999955},{"$f":"$C9*L$4-Instructions!$F$4","v":-6.2999999999999545},{"$f":"$C9*M$4-Instructions!$F$4","v":33.200000000000045},{"$f":"$C9*N$4-Instructions!$F$4","v":72.700000000000045}]
[null,null,4.2,{"$f":"$C10*D$4-Instructions!$F$4","v":-289.79999999999995},{"$f":"$C10*E$4-Instructions!$F$4","v":-247.79999999999995},{"$f":"$C10*F$4-Instructions!$F$4","v":-205.79999999999995},{"$f":"$C10*G$4-Instructions!$F$4","v":-163.79999999999995},{"$f":"$C10*H$4-Instructions!$F$4","v":-121.79999999999995},{"$f":"$C10*I$4-Instructions!$F$4","v":-79.799999999999955},{"$f":"$C10*J$4-Instructions!$F$4","v":-37.799999999999955},{"$f":"$C10*K$4-Instructions!$F$4","v":4.2000000000000455},{"$f":"$C10*L$4-Instructions!$F$4","v":46.200000000000045},{"$f":"$C10*M$4-Instructions!$F$4","v":88.200000000000045},{"$f":"$C10*N$4-Instructions!$F$4","v":130.20000000000005}]
[null,null,{"$f":"+C12-0.25","v":4.45},{"$f":"$C11*D$4-Instructions!$F$4","v":-257.29999999999995},{"$f":"$C11*E$4-Instructions!$F$4","v":-212.79999999999995},{"$f":"$C11*F$4-Instructions!$F$4","v":-168.29999999999995},{"$f":"$C11*G$4-Instructions!$F$4","v":-123.79999999999995},{"$f":"$C11*H$4-Instructions!$F$4","v":-79.299999999999955},{"$f":"$C11*I$4-Instructions!$F$4","v":-34.799999999999955},{"$f":"$C11*J$4-Instructions!$F$4","v":9.7000000000000455},{"$f":"$C11*K$4-Instructions!$F$4","v":54.200000000000045},{"$f":"$C11*L$4-Instructions!$F$4","v":98.700000000000045},{"$f":"$C11*M$4-Instructions!$F$4","v":143.20000000000005},{"$f":"$C11*N$4-Instructions!$F$4","v":187.70000000000005}]
[null,"Price",4.7,{"$f":"$C12*D$4-Instructions!$F$4","v":-224.79999999999995},{"$f":"$C12*E$4-Instructions!$F$4","v":-177.79999999999995},{"$f":"$C12*F$4-Instructions!$F$4","v":-130.79999999999995},{"$f":"$C12*G$4-Instructions!$F$4","v":-83.799999999999955},{"$f":"$C12*H$4-Instructions!$F$4","v":-36.799999999999955},{"$f":"$C12*I$4-Instructions!$F$4","v":10.200000000000045},{"$f":"$C12*J$4-Instructions!$F$4","v":57.200000000000045},{"$f":"$C12*K$4-Instructions!$F$4","v":104.20000000000005},{"$f":"$C12*L$4-Instructions!$F$4","v":151.20000000000005},{"$f":"$C12*M$4-Instructions!$F$4","v":198.20000000000005},{"$f":"$C12*N$4-Instructions!$F$4","v":245.20000000000005}]
[null," ($/bu)",{"$f":"+C12+0.25","v":4.95},{"$f":"$C13*D$4-Instructions!$F$4","v":-192.29999999999995},{"$f":"$C13*E$4-Instructions!$F$4","v":-142.79999999999995},{"$f":"$C13*F$4-Instructions!$F$4","v":-93.299999999999955},{"$f":"$C13*G$4-Instructions!$F$4","v":-43.799999999999955},{"$f":"$C13*H$4-Instructions!$F$4","v":5.7000000000000455},{"$f":"$C13*I$4-Instructions!$F$4","v":55.200000000000045},{"$f":"$C13*J$4-Instructions!$F$4","v":104.70000000000005},{"$f":"$C13*K$4-Instructions!$F$4","v":154.20000000000005},{"$f":"$C13*L$4-Instructions!$F$4","v":203.70000000000005},{"$f":"$C13*M$4-Instructions!$F$4","v":253.20000000000005},{"$f":"$C13*N$4-Instructions!$F$4","v":302.70000000000005}]
[null,null,5.2,{"$f":"$C14*D$4-Instructions!$F$4","v":-159.79999999999995},{"$f":"$C14*E$4-Instructions!$F$4","v":-107.79999999999995},{"$f":"$C14*F$4-Instructions!$F$4","v":-55.799999999999955},{"$f":"$C14*G$4-Instructions!$F$4","v":-3.7999999999999545},{"$f":"$C14*H$4-Instructions!$F$4","v":48.200000000000045},{"$f":"$C14*I$4-Instructions!$F$4","v":100.20000000000005},{"$f":"$C14*J$4-Instructions!$F$4","v":152.20000000000005},{"$f":"$C14*K$4-Instructions!$F$4","v":204.20000000000005},{"$f":"$C14*L$4-Instructions!$F$4","v":256.20000000000005},{"$f":"$C14*M$4-Instructions!$F$4","v":308.20000000000005},{"$f":"$C14*N$4-Instructions!$F$4","v":360.20000000000005}]
[null,null,5.45,{"$f":"$C15*D$4-Instructions!$F$4","v":-127.29999999999995},{"$f":"$C15*E$4-Instructions!$F$4","v":-72.799999999999955},{"$f":"$C15*F$4-Instructions!$F$4","v":-18.299999999999955},{"$f":"$C15*G$4-Instructions!$F$4","v":36.200000000000045},{"$f":"$C15*H$4-Instructions!$F$4","v":90.700000000000045},{"$f":"$C15*I$4-Instructions!$F$4","v":145.20000000000005},{"$f":"$C15*J$4-Instructions!$F$4","v":199.70000000000005},{"$f":"$C15*K$4-Instructions!$F$4","v":254.20000000000005},{"$f":"$C15*L$4-Instructions!$F$4","v":308.70000000000005},{"$f":"$C15*M$4-Instructions!$F$4","v":363.20000000000005},{"$f":"$C15*N$4-Instructions!$F$4","v":417.70000000000005}]
[null,null,5.7,{"$f":"$C16*D$4-Instructions!$F$4","v":-94.799999999999955},{"$f":"$C16*E$4-Instructions!$F$4","v":-37.799999999999955},{"$f":"$C16*F$4-Instructions!$F$4","v":19.200000000000045},{"$f":"$C16*G$4-Instructions!$F$4","v":76.200000000000045},{"$f":"$C16*H$4-Instructions!$F$4","v":133.20000000000005},{"$f":"$C16*I$4-Instructions!$F$4","v":190.20000000000005},{"$f":"$C16*J$4-Instructions!$F$4","v":247.20000000000005},{"$f":"$C16*K$4-Instructions!$F$4","v":304.20000000000005},{"$f":"$C16*L$4-Instructions!$F$4","v":361.20000000000005},{"$f":"$C16*M$4-Instructions!$F$4","v":418.20000000000005},{"$f":"$C16*N$4-Instructions!$F$4","v":475.20000000000005}]
[null,null,5.95,{"$f":"$C17*D$4-Instructions!$F$4","v":-62.299999999999955},{"$f":"$C17*E$4-Instructions!$F$4","v":-2.7999999999999545},{"$f":"$C17*F$4-Instructions!$F$4","v":56.700000000000045},{"$f":"$C17*G$4-Instructions!$F$4","v":116.20000000000005},{"$f":"$C17*H$4-Instructions!$F$4","v":175.70000000000005},{"$f":"$C17*I$4-Instructions!$F$4","v":235.20000000000005},{"$f":"$C17*J$4-Instructions!$F$4","v":294.70000000000005},{"$f":"$C17*K$4-Instructions!$F$4","v":354.20000000000005},{"$f":"$C17*L$4-Instructions!$F$4","v":413.70000000000005},{"$f":"$C17*M$4-Instructions!$F$4","v":473.20000000000005},{"$f":"$C17*N$4-Instructions!$F$4","v":532.70000000000005}]
[null,null,6.2,{"$f":"$C18*D$4-Instructions!$F$4","v":-29.799999999999955},{"$f":"$C18*E$4-Instructions!$F$4","v":32.200000000000045},{"$f":"$C18*F$4-Instructions!$F$4","v":94.200000000000045},{"$f":"$C18*G$4-Instructions!$F$4","v":156.20000000000005},{"$f":"$C18*H$4-Instructions!$F$4","v":218.20000000000005},{"$f":"$C18*I$4-Instructions!$F$4","v":280.20000000000005},{"$f":"$C18*J$4-Instructions!$F$4","v":342.20000000000005},{"$f":"$C18*K$4-Instructions!$F$4","v":404.20000000000005},{"$f":"$C18*L$4-Instructions!$F$4","v":466.20000000000005},{"$f":"$C18*M$4-Instructions!$F$4","v":528.20000000000005},{"$f":"$C18*N$4-Instructions!$F$4","v":590.20000000000005}]
[null,null,6.45,{"$f":"$C19*D$4-Instructions!$F$4","v":2.7000000000000455},{"$f":"$C19*E$4-Instructions!$F$4","v":67.200000000000045},{"$f":"$C19*F$4-Instructions!$F$4","v":131.70000000000005},{"$f":"$C19*G$4-Instructions!$F$4","v":196.20000000000005},{"$f":"$C19*H$4-Instructions!$F$4","v":260.70000000000005},{"$f":"$C19*I$4-Instructions!$F$4","v":325.20000000000005},{"$f":"$C19*J$4-Instructions!$F$4","v":389.70000000000005},{"$f":"$C19*K$4-Instructions!$F$4","v":454.20000000000005},{"$f":"$C19*L$4-Instructions!$F$4","v":518.70000000000005},{"$f":"$C19*M$4-Instructions!$F$4","v":583.20000000000005},{"$f":"$C19*N$4-Instructions!$F$4","v":647.70000000000005}]
[null,null,6.7,{"$f":"$C20*D$4-Instructions!$F$4","v":35.200000000000045},{"$f":"$C20*E$4-Instructions!$F$4","v":102.20000000000005},{"$f":"$C20*F$4-Instructions!$F$4","v":169.20000000000005},{"$f":"$C20*G$4-Instructions!$F$4","v":236.20000000000005},{"$f":"$C20*H$4-Instructions!$F$4","v":303.20000000000005},{"$f":"$C20*I$4-Instructions!$F$4","v":370.20000000000005},{"$f":"$C20*J$4-Instructions!$F$4","v":437.20000000000005},{"$f":"$C20*K$4-Instructions!$F$4","v":504.20000000000005},{"$f":"$C20*L$4-Instructions!$F$4","v":571.20000000000005},{"$f":"$C20*M$4-Instructions!$F$4","v":638.20000000000005},{"$f":"$C20*N$4-Instructions!$F$4","v":705.2}]
[]
[null,"Net returns, for price and yield combinations, in red bold italic font indicate a net loss for that yield and price combination. Net returns, for price and yield combinations, in black bold italic font indicate a net profit for that yield and price combination."]

{"sheet":"Soybeans","index":2,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,3,2,13],[0,1,0,13],[21,1,22,13]]}
[null,"Soybean - Net Return Table ($/acre)"]
[]
[null,null,null,"Yield (bu/acre)"]
[null,null,null,{"$f":"+E4-5","v":35},40,45,50,{"$f":"+I4-5","v":55},60,{"$f":"+I4+5","v":65},70,75,80,85]
[null,null,{"$f":"C6-0.25","v":8.9499999999999993},{"$f":"$C5*D$4-Instructions!$F$5","v":-249.89},{"$f":"$C5*E$4-Instructions!$F$5","v":-205.14},{"$f":"$C5*F$4-Instructions!$F$5","v":-160.39000000000004},{"$f":"$C5*G$4-Instructions!$F$5","v":-115.64000000000004},{"$f":"$C5*H$4-Instructions!$F$5","v":-70.890000000000043},{"$f":"$C5*I$4-Instructions!$F$5","v":-26.139999999999986},{"$f":"$C5*J$4-Instructions!$F$5","v":18.610000000000014},{"$f":"$C5*K$4-Instructions!$F$5","v":63.360000000000014},{"$f":"$C5*L$4-Instructions!$F$5","v":108.11000000000001},{"$f":"$C5*M$4-Instructions!$F$5","v":152.86000000000001},{"$f":"$C5*N$4-Instructions!$F$5","v":197.6099999999999}]
[null,null,9.1999999999999993,{"$f":"$C6*D$4-Instructions!$F$5","v":-241.14},{"$f":"$C6*E$4-Instructions!$F$5","v":-195.14},{"$f":"$C6*F$4-Instructions!$F$5","v":-149.14000000000004},{"$f":"$C6*G$4-Instructions!$F$5","v":-103.14000000000004},{"$f":"$C6*H$4-Instructions!$F$5","v":-57.140000000000043},{"$f":"$C6*I$4-Instructions!$F$5","v":-11.139999999999986},{"$f":"$C6*J$4-Instructions!$F$5","v":34.860000000000014},{"$f":"$C6*K$4-Instructions!$F$5","v":80.860000000000014},{"$f":"$C6*L$4-Instructions!$F$5","v":126.86000000000001},{"$f":"$C6*M$4-Instructions!$F$5","v":172.86},{"$f":"$C6*N$4-Instructions!$F$5","v":218.8599999999999}]
[null,null,9.4499999999999993,{"$f":"$C7*D$4-Instructions!$F$5","v":-232.39},{"$f":"$C7*E$4-Instructions!$F$5","v":-185.14},{"$f":"$C7*F$4-Instructions!$F$5","v":-137.89000000000004},{"$f":"$C7*G$4-Instructions!$F$5","v":-90.640000000000043},{"$f":"$C7*H$4-Instructions!$F$5","v":-43.389999999999986},{"$f":"$C7*I$4-Instructions!$F$5","v":3.8600000000000136},{"$f":"$C7*J$4-Instructions!$F$5","v":51.110000000000014},{"$f":"$C7*K$4-Instructions!$F$5","v":98.360000000000014},{"$f":"$C7*L$4-Instructions!$F$5","v":145.61000000000001},{"$f":"$C7*M$4-Instructions!$F$5","v":192.86},{"$f":"$C7*N$4-Instructions!$F$5","v":240.1099999999999}]
[null,null,9.6999999999999993,{"$f":"$C8*D$4-Instructions!$F$5","v":-223.64},{"$f":"$C8*E$4-Instructions!$F$5","v":-175.14},{"$f":"$C8*F$4-Instructions!$F$5","v":-126.64000000000004},{"$f":"$C8*G$4-Instructions!$F$5","v":-78.140000000000043},{"$f":"$C8*H$4-Instructions!$F$5","v":-29.639999999999986},{"$f":"$C8*I$4-Instructions!$F$5","v":18.860000000000014},{"$f":"$C8*J$4-Instructions!$F$5","v":67.360000000000014},{"$f":"$C8*K$4-Instructions!$F$5","v":115.86000000000001},{"$f":"$C8*L$4-Instructions!$F$5","v":164.36},{"$f":"$C8*M$4-Instructions!$F$5","v":212.86},{"$f":"$C8*N$4-Instructions!$F$5","v":261.3599999999999}]
[null,null,9.9499999999999993,{"$f":"$C9*D$4-Instructions!$F$5","v":-214.89},{"$f":"$C9*E$4-Instructions!$F$5","v":-165.14},{"$f":"$C9*F$4-Instructions!$F$5","v":-115.39000000000004},{"$f":"$C9*G$4-Instructions!$F$5","v":-65.640000000000043},{"$f":"$C9*H$4-Instructions!$F$5","v":-15.889999999999986},{"$f":"$C9*I$4-Instructions!$F$5","v":33.860000000000014},{"$f":"$C9*J$4-Instructions!$F$5","v":83.610000000000014},{"$f":"$C9*K$4-Instructions!$F$5","v":133.36000000000001},{"$f":"$C9*L$4-Instructions!$F$5","v":183.11},{"$f":"$C9*M$4-Instructions!$F$5","v":232.86},{"$f":"$C9*N$4-Instructions!$F$5","v":282.6099999999999}]
[null,null,10.199999999999999,{"$f":"$C10*D$4-Instructions!$F$5","v":-206.14},{"$f":"$C10*E$4-Instructions!$F$5","v":-155.13999999999999},{"$f":"$C10*F$4-Instructions!$F$5","v":-104.14000000000004},{"$f":"$C10*G$4-Instructions!$F$5","v":-53.140000000000043},{"$f":"$C10*H$4-Instructions!$F$5","v":-2.1399999999999864},{"$f":"$C10*I$4-Instructions!$F$5","v":48.860000000000014},{"$f":"$C10*J$4-Instructions!$F$5","v":99.860000000000014},{"$f":"$C10*K$4-Instructions!$F$5","v":150.86000000000001},{"$f":"$C10*L$4-Instructions!$F$5","v":201.86},{"$f":"$C10*M$4-Instructions!$F$5","v":252.86},{"$f":"$C10*N$4-Instructions!$F$5","v":303.8599999999999}]
[null,null,{"$f":"C12-0.25","v":10.45},{"$f":"$C11*D$4-Instructions!$F$5","v":-197.39},{"$f":"$C11*E$4-Instructions!$F$5","v":-145.13999999999999},{"$f":"$C11*F$4-Instructions!$F$5","v":-92.890000000000043},{"$f":"$C11*G$4-Instructions!$F$5","v":-40.639999999999986},{"$f":"$C11*H$4-Instructions!$F$5","v":11.610000000000014},{"$f":"$C11*I$4-Instructions!$F$5","v":63.860000000000014},{"$f":"$C11*J$4-Instructions!$F$5","v":116.11000000000001},{"$f":"$C11*K$4-Instructions!$F$5","v":168.36},{"$f":"$C11*L$4-Instructions!$F$5","v":220.61},{"$f":"$C11*M$4-Instructions!$F$5","v":272.86},{"$f":"$C11*N$4-Instructions!$F$5","v":325.1099999999999}]
[null,"Price ",10.7,{"$f":"$C12*D$4-Instructions!$F$5","v":-188.64},{"$f":"$C12*E$4-Instructions!$F$5","v":-135.13999999999999},{"$f":"$C12*F$4-Instructions!$F$5","v":-81.640000000000043},{"$f":"$C12*G$4-Instructions!$F$5","v":-28.139999999999986},{"$f":"$C12*H$4-Instructions!$F$5","v":25.360000000000014},{"$f":"$C12*I$4-Instructions!$F$5","v":78.860000000000014},{"$f":"$C12*J$4-Instructions!$F$5","v":132.36000000000001},{"$f":"$C12*K$4-Instructions!$F$5","v":185.86},{"$f":"$C12*L$4-Instructions!$F$5","v":239.36},{"$f":"$C12*M$4-Instructions!$F$5","v":292.86},{"$f":"$C12*N$4-Instructions!$F$5","v":346.3599999999999}]
[null,"($/bu)",{"$f":"C12+0.25","v":10.95},{"$f":"$C13*D$4-Instructions!$F$5","v":-179.89},{"$f":"$C13*E$4-Instructions!$F$5","v":-125.13999999999999},{"$f":"$C13*F$4-Instructions!$F$5","v":-70.390000000000043},{"$f":"$C13*G$4-Instructions!$F$5","v":-15.639999999999986},{"$f":"$C13*H$4-Instructions!$F$5","v":39.110000000000014},{"$f":"$C13*I$4-Instructions!$F$5","v":93.860000000000014},{"$f":"$C13*J$4-Instructions!$F$5","v":148.61000000000001},{"$f":"$C13*K$4-Instructions!$F$5","v":203.36},{"$f":"$C13*L$4-Instructions!$F$5","v":258.11},{"$f":"$C13*M$4-Instructions!$F$5","v":312.86},{"$f":"$C13*N$4-Instructions!$F$5","v":367.6099999999999}]
[null,null,11.2,{"$f":"$C14*D$4-Instructions!$F$5","v":-171.14},{"$f":"$C14*E$4-Instructions!$F$5","v":-115.13999999999999},{"$f":"$C14*F$4-Instructions!$F$5","v":-59.140000000000043},{"$f":"$C14*G$4-Instructions!$F$5","v":-3.1399999999999864},{"$f":"$C14*H$4-Instructions!$F$5","v":52.860000000000014},{"$f":"$C14*I$4-Instructions!$F$5","v":108.86000000000001},{"$f":"$C14*J$4-Instructions!$F$5","v":164.86},{"$f":"$C14*K$4-Instructions!$F$5","v":220.86},{"$f":"$C14*L$4-Instructions!$F$5","v":276.86},{"$f":"$C14*M$4-Instructions!$F$5","v":332.86},{"$f":"$C14*N$4-Instructions!$F$5","v":388.8599999999999}]
[null,null,11.45,{"$f":"$C15*D$4-Instructions!$F$5","v":-162.38999999999999},{"$f":"$C15*E$4-Instructions!$F$5","v":-105.13999999999999},{"$f":"$C15*F$4-Instructions!$F$5","v":-47.889999999999986},{"$f":"$C15*G$4-Instructions!$F$5","v":9.3600000000000136},{"$f":"$C15*H$4-Instructions!$F$5","v":66.610000000000014},{"$f":"$C15*I$4-Instructions!$F$5","v":123.86000000000001},{"$f":"$C15*J$4-Instructions!$F$5","v":181.11},{"$f":"$C15*K$4-Instructions!$F$5","v":238.36},{"$f":"$C15*L$4-Instructions!$F$5","v":295.61},{"$f":"$C15*M$4-Instructions!$F$5","v":352.86},{"$f":"$C15*N$4-Instructions!$F$5","v":410.1099999999999}]
[null,null,11.7,{"$f":"$C16*D$4-Instructions!$F$5","v":-153.63999999999999},{"$f":"$C16*E$4-Instructions!$F$5","v":-95.139999999999986},{"$f":"$C16*F$4-Instructions!$F$5","v":-36.639999999999986},{"$f":"$C16*G$4-Instructions!$F$5","v":21.860000000000014},{"$f":"$C16*H$4-Instructions!$F$5","v":80.360000000000014},{"$f":"$C16*I$4-Instructions!$F$5","v":138.86000000000001},{"$f":"$C16*J$4-Instructions!$F$5","v":197.36},{"$f":"$C16*K$4-Instructions!$F$5","v":255.86},{"$f":"$C16*L$4-Instructions!$F$5","v":314.36},{"$f":"$C16*M$4-Instructions!$F$5","v":372.86},{"$f":"$C16*N$4-Instructions!$F$5","v":431.3599999999999}]
[null,null,11.95,{"$f":"$C17*D$4-Instructions!$F$5","v":-144.88999999999999},{"$f":"$C17*E$4-Instructions!$F$5","v":-85.139999999999986},{"$f":"$C17*F$4-Instructions!$F$5","v":-25.389999999999986},{"$f":"$C17*G$4-Instructions!$F$5","v":34.360000000000014},{"$f":"$C17*H$4-Instructions!$F$5","v":94.110000000000014},{"$f":"$C17*I$4-Instructions!$F$5","v":153.86000000000001},{"$f":"$C17*J$4-Instructions!$F$5","v":213.61},{"$f":"$C17*K$4-Instructions!$F$5","v":273.36},{"$f":"$C17*L$4-Instructions!$F$5","v":333.11},{"$f":"$C17*M$4-Instructions!$F$5","v":392.86},{"$f":"$C17*N$4-Instructions!$F$5","v":452.6099999999999}]
[null,null,12.2,{"$f":"$C18*D$4-Instructions!$F$5","v":-136.13999999999999},{"$f":"$C18*E$4-Instructions!$F$5","v":-75.139999999999986},{"$f":"$C18*F$4-Instructions!$F$5","v":-14.139999999999986},{"$f":"$C18*G$4-Instructions!$F$5","v":46.860000000000014},{"$f":"$C18*H$4-Instructions!$F$5","v":107.86000000000001},{"$f":"$C18*I$4-Instructions!$F$5","v":168.86},{"$f":"$C18*J$4-Instructions!$F$5","v":229.86},{"$f":"$C18*K$4-Instructions!$F$5","v":290.86},{"$f":"$C18*L$4-Instructions!$F$5","v":351.86},{"$f":"$C18*M$4-Instructions!$F$5","v":412.86},{"$f":"$C18*N$4-Instructions!$F$5","v":473.86}]
[null,null,12.45,{"$f":"$C19*D$4-Instructions!$F$5","v":-127.38999999999999},{"$f":"$C19*E$4-Instructions!$F$5","v":-65.139999999999986},{"$f":"$C19*F$4-Instructions!$F$5","v":-2.8899999999999864},{"$f":"$C19*G$4-Instructions!$F$5","v":59.360000000000014},{"$f":"$C19*H$4-Instructions!$F$5","v":121.61000000000001},{"$f":"$C19*I$4-Instructions!$F$5","v":183.86},{"$f":"$C19*J$4-Instructions!$F$5","v":246.11},{"$f":"$C19*K$4-Instructions!$F$5","v":308.36},{"$f":"$C19*L$4-Instructions!$F$5","v":370.61},{"$f":"$C19*M$4-Instructions!$F$5","v":432.86},{"$f":"$C19*N$4-Instructions!$F$5","v":495.11}]
[null,null,12.7,{"$f":"$C20*D$4-Instructions!$F$5","v":-118.63999999999999},{"$f":"$C20*E$4-Instructions!$F$5","v":-55.139999999999986},{"$f":"$C20*F$4-Instructions!$F$5","v":8.3600000000000136},{"$f":"$C20*G$4-Instructions!$F$5","v":71.860000000000014},{"$f":"$C20*H$4-Instructions!$F$5","v":135.36000000000001},{"$f":"$C20*I$4-Instructions!$F$5","v":198.86},{"$f":"$C20*J$4-Instructions!$F$5","v":262.36},{"$f":"$C20*K$4-Instructions!$F$5","v":325.86},{"$f":"$C20*L$4-Instructions!$F$5","v":389.36},{"$f":"$C20*M$4-Instructions!$F$5","v":452.86},{"$f":"$C20*N$4-Instructions!$F$5","v":516.36}]
[]
[null,"Net returns, for price and yield combinations, in red bold italic font indicate a net loss for that yield and price combination. Net returns, for price and yield combinations, in black bold italic font indicate a net profit for that yield and price combination."]

{"sheet":"Wheat","index":3,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,3,2,13],[0,1,0,13],[21,1,22,13]]}
[null,"Wheat - Net Return Table ($/acre)"]
[]
[null,null,null,"Yield (bu/acre)"]
[null,null,null,{"$f":"E4-5","v":60},65,70,75,{"$f":"I4-5","v":80},85,{"$f":"I4+5","v":90},95,100,105,110]
[null,null,{"$f":"+C6-0.2","v":4.0999999999999988},{"$f":"$C5*D$4-Instructions!$F$6","v":-360.50000000000011},{"$f":"$C5*E$4-Instructions!$F$6","v":-340.00000000000006},{"$f":"$C5*F$4-Instructions!$F$6","v":-319.50000000000011},{"$f":"$C5*G$4-Instructions!$F$6","v":-299.00000000000011},{"$f":"$C5*H$4-Instructions!$F$6","v":-278.50000000000011},{"$f":"$C5*I$4-Instructions!$F$6","v":-258.00000000000011},{"$f":"$C5*J$4-Instructions!$F$6","v":-237.50000000000011},{"$f":"$C5*K$4-Instructions!$F$6","v":-217.00000000000011},{"$f":"$C5*L$4-Instructions!$F$6","v":-196.50000000000011},{"$f":"$C5*M$4-Instructions!$F$6","v":-176.00000000000011},{"$f":"$C5*N$4-Instructions!$F$6","v":-155.50000000000011}]
[null,null,4.2999999999999989,{"$f":"$C6*D$4-Instructions!$F$6","v":-348.50000000000006},{"$f":"$C6*E$4-Instructions!$F$6","v":-327.00000000000006},{"$f":"$C6*F$4-Instructions!$F$6","v":-305.50000000000006},{"$f":"$C6*G$4-Instructions!$F$6","v":-284.00000000000006},{"$f":"$C6*H$4-Instructions!$F$6","v":-262.50000000000011},{"$f":"$C6*I$4-Instructions!$F$6","v":-241.00000000000011},{"$f":"$C6*J$4-Instructions!$F$6","v":-219.50000000000011},{"$f":"$C6*K$4-Instructions!$F$6","v":-198.00000000000011},{"$f":"$C6*L$4-Instructions!$F$6","v":-176.50000000000011},{"$f":"$C6*M$4-Instructions!$F$6","v":-155.00000000000011},{"$f":"$C6*N$4-Instructions!$F$6","v":-133.50000000000011}]
[null,null,4.4999999999999991,{"$f":"$C7*D$4-Instructions!$F$6","v":-336.50000000000006},{"$f":"$C7*E$4-Instructions!$F$6","v":-314.00000000000006},{"$f":"$C7*F$4-Instructions!$F$6","v":-291.50000000000006},{"$f":"$C7*G$4-Instructions!$F$6","v":-269.00000000000006},{"$f":"$C7*H$4-Instructions!$F$6","v":-246.50000000000006},{"$f":"$C7*I$4-Instructions!$F$6","v":-224.00000000000006},{"$f":"$C7*J$4-Instructions!$F$6","v":-201.50000000000006},{"$f":"$C7*K$4-Instructions!$F$6","v":-179.00000000000006},{"$f":"$C7*L$4-Instructions!$F$6","v":-156.50000000000011},{"$f":"$C7*M$4-Instructions!$F$6","v":-134.00000000000011},{"$f":"$C7*N$4-Instructions!$F$6","v":-111.50000000000011}]
[null,null,4.6999999999999993,{"$f":"$C8*D$4-Instructions!$F$6","v":-324.50000000000006},{"$f":"$C8*E$4-Instructions!$F$6","v":-301.00000000000006},{"$f":"$C8*F$4-Instructions!$F$6","v":-277.50000000000006},{"$f":"$C8*G$4-Instructions!$F$6","v":-254.00000000000006},{"$f":"$C8*H$4-Instructions!$F$6","v":-230.50000000000006},{"$f":"$C8*I$4-Instructions!$F$6","v":-207.00000000000006},{"$f":"$C8*J$4-Instructions!$F$6","v":-183.50000000000006},{"$f":"$C8*K$4-Instructions!$F$6","v":-160.00000000000006},{"$f":"$C8*L$4-Instructions!$F$6","v":-136.50000000000006},{"$f":"$C8*M$4-Instructions!$F$6","v":-113.00000000000006},{"$f":"$C8*N$4-Instructions!$F$6","v":-89.500000000000114}]
[null,null,4.8999999999999995,{"$f":"$C9*D$4-Instructions!$F$6","v":-312.50000000000006},{"$f":"$C9*E$4-Instructions!$F$6","v":-288.00000000000006},{"$f":"$C9*F$4-Instructions!$F$6","v":-263.50000000000006},{"$f":"$C9*G$4-Instructions!$F$6","v":-239.00000000000006},{"$f":"$C9*H$4-Instructions!$F$6","v":-214.50000000000006},{"$f":"$C9*I$4-Instructions!$F$6","v":-190.00000000000006},{"$f":"$C9*J$4-Instructions!$F$6","v":-165.50000000000006},{"$f":"$C9*K$4-Instructions!$F$6","v":-141.00000000000006},{"$f":"$C9*L$4-Instructions!$F$6","v":-116.50000000000006},{"$f":"$C9*M$4-Instructions!$F$6","v":-92},{"$f":"$C9*N$4-Instructions!$F$6","v":-67.500000000000114}]
[null,null,5.0999999999999996,{"$f":"$C10*D$4-Instructions!$F$6","v":-300.5},{"$f":"$C10*E$4-Instructions!$F$6","v":-275},{"$f":"$C10*F$4-Instructions!$F$6","v":-249.5},{"$f":"$C10*G$4-Instructions!$F$6","v":-224},{"$f":"$C10*H$4-Instructions!$F$6","v":-198.5},{"$f":"$C10*I$4-Instructions!$F$6","v":-173.00000000000006},{"$f":"$C10*J$4-Instructions!$F$6","v":-147.50000000000006},{"$f":"$C10*K$4-Instructions!$F$6","v":-122.00000000000006},{"$f":"$C10*L$4-Instructions!$F$6","v":-96.500000000000057},{"$f":"$C10*M$4-Instructions!$F$6","v":-71},{"$f":"$C10*N$4-Instructions!$F$6","v":-45.5}]
[null,null,{"$f":"+C12-0.2","v":5.3},{"$f":"$C11*D$4-Instructions!$F$6","v":-288.5},{"$f":"$C11*E$4-Instructions!$F$6","v":-262},{"$f":"$C11*F$4-Instructions!$F$6","v":-235.5},{"$f":"$C11*G$4-Instructions!$F$6","v":-209},{"$f":"$C11*H$4-Instructions!$F$6","v":-182.5},{"$f":"$C11*I$4-Instructions!$F$6","v":-156},{"$f":"$C11*J$4-Instructions!$F$6","v":-129.5},{"$f":"$C11*K$4-Instructions!$F$6","v":-103},{"$f":"$C11*L$4-Instructions!$F$6","v":-76.5},{"$f":"$C11*M$4-Instructions!$F$6","v":-50},{"$f":"$C11*N$4-Instructions!$F$6","v":-23.5}]
[null,"Price ",5.5,{"$f":"$C12*D$4-Instructions!$F$6","v":-276.5},{"$f":"$C12*E$4-Instructions!$F$6","v":-249},{"$f":"$C12*F$4-Instructions!$F$6","v":-221.5},{"$f":"$C12*G$4-Instructions!$F$6","v":-194},{"$f":"$C12*H$4-Instructions!$F$6","v":-166.5},{"$f":"$C12*I$4-Instructions!$F$6","v":-139},{"$f":"$C12*J$4-Instructions!$F$6","v":-111.5},{"$f":"$C12*K$4-Instructions!$F$6","v":-84},{"$f":"$C12*L$4-Instructions!$F$6","v":-56.5},{"$f":"$C12*M$4-Instructions!$F$6","v":-29},{"$f":"$C12*N$4-Instructions!$F$6","v":-1.5}]
[null,"($/bu)",{"$f":"+C12+0.2","v":5.7},{"$f":"$C13*D$4-Instructions!$F$6","v":-264.5},{"$f":"$C13*E$4-Instructions!$F$6","v":-236},{"$f":"$C13*F$4-Instructions!$F$6","v":-207.5},{"$f":"$C13*G$4-Instructions!$F$6","v":-179},{"$f":"$C13*H$4-Instructions!$F$6","v":-150.5},{"$f":"$C13*I$4-Instructions!$F$6","v":-122},{"$f":"$C13*J$4-Instructions!$F$6","v":-93.5},{"$f":"$C13*K$4-Instructions!$F$6","v":-65},{"$f":"$C13*L$4-Instructions!$F$6","v":-36.5},{"$f":"$C13*M$4-Instructions!$F$6","v":-8},{"$f":"$C13*N$4-Instructions!$F$6","v":20.5}]
[null,null,5.9,{"$f":"$C14*D$4-Instructions!$F$6","v":-252.5},{"$f":"$C14*E$4-Instructions!$F$6","v":-223},{"$f":"$C14*F$4-Instructions!$F$6","v":-193.5},{"$f":"$C14*G$4-Instructions!$F$6","v":-164},{"$f":"$C14*H$4-Instructions!$F$6","v":-134.5},{"$f":"$C14*I$4-Instructions!$F$6","v":-104.99999999999994},{"$f":"$C14*J$4-Instructions!$F$6","v":-75.5},{"$f":"$C14*K$4-Instructions!$F$6","v":-46},{"$f":"$C14*L$4-Instructions!$F$6","v":-16.5},{"$f":"$C14*M$4-Instructions!$F$6","v":13},{"$f":"$C14*N$4-Instructions!$F$6","v":42.5}]
[null,null,6.1000000000000005,{"$f":"$C15*D$4-Instructions!$F$6","v":-240.49999999999994},{"$f":"$C15*E$4-Instructions!$F$6","v":-209.99999999999994},{"$f":"$C15*F$4-Instructions!$F$6","v":-179.49999999999994},{"$f":"$C15*G$4-Instructions!$F$6","v":-148.99999999999994},{"$f":"$C15*H$4-Instructions!$F$6","v":-118.49999999999994},{"$f":"$C15*I$4-Instructions!$F$6","v":-88},{"$f":"$C15*J$4-Instructions!$F$6","v":-57.5},{"$f":"$C15*K$4-Instructions!$F$6","v":-27},{"$f":"$C15*L$4-Instructions!$F$6","v":3.5},{"$f":"$C15*M$4-Instructions!$F$6","v":34},{"$f":"$C15*N$4-Instructions!$F$6","v":64.500000000000114}]
[null,null,6.3000000000000007,{"$f":"$C16*D$4-Instructions!$F$6","v":-228.49999999999994},{"$f":"$C16*E$4-Instructions!$F$6","v":-196.99999999999994},{"$f":"$C16*F$4-Instructions!$F$6","v":-165.49999999999994},{"$f":"$C16*G$4-Instructions!$F$6","v":-133.99999999999994},{"$f":"$C16*H$4-Instructions!$F$6","v":-102.49999999999994},{"$f":"$C16*I$4-Instructions!$F$6","v":-70.999999999999886},{"$f":"$C16*J$4-Instructions!$F$6","v":-39.499999999999886},{"$f":"$C16*K$4-Instructions!$F$6","v":-7.9999999999998863},{"$f":"$C16*L$4-Instructions!$F$6","v":23.500000000000114},{"$f":"$C16*M$4-Instructions!$F$6","v":55.000000000000114},{"$f":"$C16*N$4-Instructions!$F$6","v":86.500000000000114}]
[null,null,6.5000000000000009,{"$f":"$C17*D$4-Instructions!$F$6","v":-216.49999999999994},{"$f":"$C17*E$4-Instructions!$F$6","v":-183.99999999999994},{"$f":"$C17*F$4-Instructions!$F$6","v":-151.49999999999994},{"$f":"$C17*G$4-Instructions!$F$6","v":-118.99999999999994},{"$f":"$C17*H$4-Instructions!$F$6","v":-86.499999999999886},{"$f":"$C17*I$4-Instructions!$F$6","v":-53.999999999999886},{"$f":"$C17*J$4-Instructions!$F$6","v":-21.499999999999886},{"$f":"$C17*K$4-Instructions!$F$6","v":11.000000000000114},{"$f":"$C17*L$4-Instructions!$F$6","v":43.500000000000114},{"$f":"$C17*M$4-Instructions!$F$6","v":76.000000000000114},{"$f":"$C17*N$4-Instructions!$F$6","v":108.50000000000011}]
[null,null,6.7000000000000011,{"$f":"$C18*D$4-Instructions!$F$6","v":-204.49999999999994},{"$f":"$C18*E$4-Instructions!$F$6","v":-170.99999999999994},{"$f":"$C18*F$4-Instructions!$F$6","v":-137.49999999999994},{"$f":"$C18*G$4-Instructions!$F$6","v":-103.99999999999994},{"$f":"$C18*H$4-Instructions!$F$6","v":-70.499999999999886},{"$f":"$C18*I$4-Instructions!$F$6","v":-36.999999999999886},{"$f":"$C18*J$4-Instructions!$F$6","v":-3.4999999999998863},{"$f":"$C18*K$4-Instructions!$F$6","v":30.000000000000114},{"$f":"$C18*L$4-Instructions!$F$6","v":63.500000000000114},{"$f":"$C18*M$4-Instructions!$F$6","v":97.000000000000114},{"$f":"$C18*N$4-Instructions!$F$6","v":130.50000000000011}]
[null,null,6.9000000000000012,{"$f":"$C19*D$4-Instructions!$F$6","v":-192.49999999999994},{"$f":"$C19*E$4-Instructions!$F$6","v":-157.99999999999994},{"$f":"$C19*F$4-Instructions!$F$6","v":-123.49999999999989},{"$f":"$C19*G$4-Instructions!$F$6","v":-88.999999999999886},{"$f":"$C19*H$4-Instructions!$F$6","v":-54.499999999999886},{"$f":"$C19*I$4-Instructions!$F$6","v":-19.999999999999886},{"$f":"$C19*J$4-Instructions!$F$6","v":14.500000000000114},{"$f":"$C19*K$4-Instructions!$F$6","v":49.000000000000114},{"$f":"$C19*L$4-Instructions!$F$6","v":83.500000000000114},{"$f":"$C19*M$4-Instructions!$F$6","v":118.00000000000011},{"$f":"$C19*N$4-Instructions!$F$6","v":152.50000000000011}]
[null,null,7.1000000000000014,{"$f":"$C20*D$4-Instructions!$F$6","v":-180.49999999999989},{"$f":"$C20*E$4-Instructions!$F$6","v":-144.99999999999989},{"$f":"$C20*F$4-Instructions!$F$6","v":-109.49999999999989},{"$f":"$C20*G$4-Instructions!$F$6","v":-73.999999999999886},{"$f":"$C20*H$4-Instructions!$F$6","v":-38.499999999999886},{"$f":"$C20*I$4-Instructions!$F$6","v":-2.9999999999998863},{"$f":"$C20*J$4-Instructions!$F$6","v":32.500000000000114},{"$f":"$C20*K$4-Instructions!$F$6","v":68.000000000000114},{"$f":"$C20*L$4-Instructions!$F$6","v":103.50000000000011},{"$f":"$C20*M$4-Instructions!$F$6","v":139.00000000000011},{"$f":"$C20*N$4-Instructions!$F$6","v":174.50000000000011}]
[]
[null,"Net returns, for price and yield combinations, in red bold italic font indicate a net loss for that yield and price combination. Net returns, for price and yield combinations, in black bold italic font indicate a net profit for that yield and price combination."]

{"sheet":"Cotton","index":4,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[2,3,2,13],[0,1,0,13],[21,1,22,13]]}
[null,"Cotton - Net Return Table ($/acre)"]
[]
[null,null,null,"Yield (lb/acre)"]
[null,null,null,900,{"$f":"+D4+50","v":950},{"$f":"+E4+50","v":1000},1050,1100,1150,1200,1250,1300,1350,1400]
[null,null,{"$f":"C6-1","v":62},{"$f":"$C5/100*D$4-Instructions!$F$7","v":-359.27},{"$f":"$C5/100*E$4-Instructions!$F$7","v":-328.27},{"$f":"$C5/100*F$4-Instructions!$F$7","v":-297.27},{"$f":"$C5/100*G$4-Instructions!$F$7","v":-266.27},{"$f":"$C5/100*H$4-Instructions!$F$7","v":-235.26999999999998},{"$f":"$C5/100*I$4-Instructions!$F$7","v":-204.26999999999998},{"$f":"$C5/100*J$4-Instructions!$F$7","v":-173.26999999999998},{"$f":"$C5/100*K$4-Instructions!$F$7","v":-142.26999999999998},{"$f":"$C5/100*L$4-Instructions!$F$7","v":-111.26999999999998},{"$f":"$C5/100*M$4-Instructions!$F$7","v":-80.269999999999982},{"$f":"$C5/100*N$4-Instructions!$F$7","v":-49.269999999999982}]
[null,null,63,{"$f":"$C6/100*D$4-Instructions!$F$7","v":-350.27},{"$f":"$C6/100*E$4-Instructions!$F$7","v":-318.77},{"$f":"$C6/100*F$4-Instructions!$F$7","v":-287.27},{"$f":"$C6/100*G$4-Instructions!$F$7","v":-255.76999999999998},{"$f":"$C6/100*H$4-Instructions!$F$7","v":-224.26999999999998},{"$f":"$C6/100*I$4-Instructions!$F$7","v":-192.76999999999998},{"$f":"$C6/100*J$4-Instructions!$F$7","v":-161.26999999999998},{"$f":"$C6/100*K$4-Instructions!$F$7","v":-129.76999999999998},{"$f":"$C6/100*L$4-Instructions!$F$7","v":-98.269999999999982},{"$f":"$C6/100*M$4-Instructions!$F$7","v":-66.769999999999982},{"$f":"$C6/100*N$4-Instructions!$F$7","v":-35.269999999999982}]
[null,null,64,{"$f":"$C7/100*D$4-Instructions!$F$7","v":-341.27},{"$f":"$C7/100*E$4-Instructions!$F$7","v":-309.27},{"$f":"$C7/100*F$4-Instructions!$F$7","v":-277.27},{"$f":"$C7/100*G$4-Instructions!$F$7","v":-245.26999999999998},{"$f":"$C7/100*H$4-Instructions!$F$7","v":-213.26999999999998},{"$f":"$C7/100*I$4-Instructions!$F$7","v":-181.26999999999998},{"$f":"$C7/100*J$4-Instructions!$F$7","v":-149.26999999999998},{"$f":"$C7/100*K$4-Instructions!$F$7","v":-117.26999999999998},{"$f":"$C7/100*L$4-Instructions!$F$7","v":-85.269999999999982},{"$f":"$C7/100*M$4-Instructions!$F$7","v":-53.269999999999982},{"$f":"$C7/100*N$4-Instructions!$F$7","v":-21.269999999999982}]
[null,null,65,{"$f":"$C8/100*D$4-Instructions!$F$7","v":-332.27},{"$f":"$C8/100*E$4-Instructions!$F$7","v":-299.77},{"$f":"$C8/100*F$4-Instructions!$F$7","v":-267.27},{"$f":"$C8/100*G$4-Instructions!$F$7","v":-234.76999999999998},{"$f":"$C8/100*H$4-Instructions!$F$7","v":-202.26999999999998},{"$f":"$C8/100*I$4-Instructions!$F$7","v":-169.76999999999998},{"$f":"$C8/100*J$4-Instructions!$F$7","v":-137.26999999999998},{"$f":"$C8/100*K$4-Instructions!$F$7","v":-104.76999999999998},{"$f":"$C8/100*L$4-Instructions!$F$7","v":-72.269999999999982},{"$f":"$C8/100*M$4-Instructions!$F$7","v":-39.769999999999982},{"$f":"$C8/100*N$4-Instructions!$F$7","v":-7.2699999999999818}]
[null,null,66,{"$f":"$C9/100*D$4-Instructions!$F$7","v":-323.27},{"$f":"$C9/100*E$4-Instructions!$F$7","v":-290.27},{"$f":"$C9/100*F$4-Instructions!$F$7","v":-257.27},{"$f":"$C9/100*G$4-Instructions!$F$7","v":-224.26999999999998},{"$f":"$C9/100*H$4-Instructions!$F$7","v":-191.26999999999998},{"$f":"$C9/100*I$4-Instructions!$F$7","v":-158.26999999999998},{"$f":"$C9/100*J$4-Instructions!$F$7","v":-125.26999999999998},{"$f":"$C9/100*K$4-Instructions!$F$7","v":-92.269999999999982},{"$f":"$C9/100*L$4-Instructions!$F$7","v":-59.269999999999982},{"$f":"$C9/100*M$4-Instructions!$F$7","v":-26.269999999999982},{"$f":"$C9/100*N$4-Instructions!$F$7","v":6.7300000000000182}]
[null,null,67,{"$f":"$C10/100*D$4-Instructions!$F$7","v":-314.27},{"$f":"$C10/100*E$4-Instructions!$F$7","v":-280.77},{"$f":"$C10/100*F$4-Instructions!$F$7","v":-247.26999999999998},{"$f":"$C10/100*G$4-Instructions!$F$7","v":-213.76999999999998},{"$f":"$C10/100*H$4-Instructions!$F$7","v":-180.26999999999998},{"$f":"$C10/100*I$4-Instructions!$F$7","v":-146.76999999999998},{"$f":"$C10/100*J$4-Instructions!$F$7","v":-113.26999999999998},{"$f":"$C10/100*K$4-Instructions!$F$7","v":-79.769999999999982},{"$f":"$C10/100*L$4-Instructions!$F$7","v":-46.269999999999982},{"$f":"$C10/100*M$4-Instructions!$F$7","v":-12.769999999999982},{"$f":"$C10/100*N$4-Instructions!$F$7","v":20.730000000000018}]
[null,null,{"$f":"C12-1","v":68},{"$f":"$C11/100*D$4-Instructions!$F$7","v":-305.27},{"$f":"$C11/100*E$4-Instructions!$F$7","v":-271.27},{"$f":"$C11/100*F$4-Instructions!$F$7","v":-237.26999999999998},{"$f":"$C11/100*G$4-Instructions!$F$7","v":-203.26999999999998},{"$f":"$C11/100*H$4-Instructions!$F$7","v":-169.26999999999998},{"$f":"$C11/100*I$4-Instructions!$F$7","v":-135.26999999999998},{"$f":"$C11/100*J$4-Instructions!$F$7","v":-101.26999999999987},{"$f":"$C11/100*K$4-Instructions!$F$7","v":-67.269999999999868},{"$f":"$C11/100*L$4-Instructions!$F$7","v":-33.269999999999868},{"$f":"$C11/100*M$4-Instructions!$F$7","v":0.73000000000013188},{"$f":"$C11/100*N$4-Instructions!$F$7","v":34.730000000000132}]
[null,"Price ",69,{"$f":"$C12/100*D$4-Instructions!$F$7","v":-296.27},{"$f":"$C12/100*E$4-Instructions!$F$7","v":-261.77},{"$f":"$C12/100*F$4-Instructions!$F$7","v":-227.26999999999998},{"$f":"$C12/100*G$4-Instructions!$F$7","v":-192.76999999999998},{"$f":"$C12/100*H$4-Instructions!$F$7","v":-158.2700000000001},{"$f":"$C12/100*I$4-Instructions!$F$7","v":-123.7700000000001},{"$f":"$C12/100*J$4-Instructions!$F$7","v":-89.270000000000095},{"$f":"$C12/100*K$4-Instructions!$F$7","v":-54.770000000000095},{"$f":"$C12/100*L$4-Instructions!$F$7","v":-20.270000000000095},{"$f":"$C12/100*M$4-Instructions!$F$7","v":14.229999999999905},{"$f":"$C12/100*N$4-Instructions!$F$7","v":48.729999999999905}]
[null,"(cent/lb)",{"$f":"C12+1","v":70},{"$f":"$C13/100*D$4-Instructions!$F$7","v":-287.27},{"$f":"$C13/100*E$4-Instructions!$F$7","v":-252.26999999999998},{"$f":"$C13/100*F$4-Instructions!$F$7","v":-217.26999999999998},{"$f":"$C13/100*G$4-Instructions!$F$7","v":-182.26999999999998},{"$f":"$C13/100*H$4-Instructions!$F$7","v":-147.26999999999998},{"$f":"$C13/100*I$4-Instructions!$F$7","v":-112.26999999999998},{"$f":"$C13/100*J$4-Instructions!$F$7","v":-77.269999999999982},{"$f":"$C13/100*K$4-Instructions!$F$7","v":-42.269999999999982},{"$f":"$C13/100*L$4-Instructions!$F$7","v":-7.2700000000000955},{"$f":"$C13/100*M$4-Instructions!$F$7","v":27.729999999999905},{"$f":"$C13/100*N$4-Instructions!$F$7","v":62.729999999999905}]
[null,null,71,{"$f":"$C14/100*D$4-Instructions!$F$7","v":-278.27},{"$f":"$C14/100*E$4-Instructions!$F$7","v":-242.76999999999998},{"$f":"$C14/100*F$4-Instructions!$F$7","v":-207.26999999999998},{"$f":"$C14/100*G$4-Instructions!$F$7","v":-171.76999999999998},{"$f":"$C14/100*H$4-Instructions!$F$7","v":-136.26999999999998},{"$f":"$C14/100*I$4-Instructions!$F$7","v":-100.76999999999998},{"$f":"$C14/100*J$4-Instructions!$F$7","v":-65.269999999999982},{"$f":"$C14/100*K$4-Instructions!$F$7","v":-29.769999999999982},{"$f":"$C14/100*L$4-Instructions!$F$7","v":5.7300000000000182},{"$f":"$C14/100*M$4-Instructions!$F$7","v":41.230000000000018},{"$f":"$C14/100*N$4-Instructions!$F$7","v":76.730000000000018}]
[null,null,72,{"$f":"$C15/100*D$4-Instructions!$F$7","v":-269.27},{"$f":"$C15/100*E$4-Instructions!$F$7","v":-233.26999999999998},{"$f":"$C15/100*F$4-Instructions!$F$7","v":-197.26999999999998},{"$f":"$C15/100*G$4-Instructions!$F$7","v":-161.26999999999998},{"$f":"$C15/100*H$4-Instructions!$F$7","v":-125.26999999999998},{"$f":"$C15/100*I$4-Instructions!$F$7","v":-89.269999999999982},{"$f":"$C15/100*J$4-Instructions!$F$7","v":-53.269999999999982},{"$f":"$C15/100*K$4-Instructions!$F$7","v":-17.269999999999982},{"$f":"$C15/100*L$4-Instructions!$F$7","v":18.730000000000018},{"$f":"$C15/100*M$4-Instructions!$F$7","v":54.730000000000018},{"$f":"$C15/100*N$4-Instructions!$F$7","v":90.730000000000018}]
[null,null,73,{"$f":"$C16/100*D$4-Instructions!$F$7","v":-260.27},{"$f":"$C16/100*E$4-Instructions!$F$7","v":-223.76999999999998},{"$f":"$C16/100*F$4-Instructions!$F$7","v":-187.26999999999998},{"$f":"$C16/100*G$4-Instructions!$F$7","v":-150.76999999999998},{"$f":"$C16/100*H$4-Instructions!$F$7","v":-114.26999999999998},{"$f":"$C16/100*I$4-Instructions!$F$7","v":-77.769999999999982},{"$f":"$C16/100*J$4-Instructions!$F$7","v":-41.269999999999982},{"$f":"$C16/100*K$4-Instructions!$F$7","v":-4.7699999999999818},{"$f":"$C16/100*L$4-Instructions!$F$7","v":31.730000000000018},{"$f":"$C16/100*M$4-Instructions!$F$7","v":68.230000000000018},{"$f":"$C16/100*N$4-Instructions!$F$7","v":104.73000000000002}]
[null,null,74,{"$f":"$C17/100*D$4-Instructions!$F$7","v":-251.26999999999998},{"$f":"$C17/100*E$4-Instructions!$F$7","v":-214.26999999999998},{"$f":"$C17/100*F$4-Instructions!$F$7","v":-177.26999999999998},{"$f":"$C17/100*G$4-Instructions!$F$7","v":-140.26999999999998},{"$f":"$C17/100*H$4-Instructions!$F$7","v":-103.26999999999998},{"$f":"$C17/100*I$4-Instructions!$F$7","v":-66.269999999999982},{"$f":"$C17/100*J$4-Instructions!$F$7","v":-29.269999999999982},{"$f":"$C17/100*K$4-Instructions!$F$7","v":7.7300000000000182},{"$f":"$C17/100*L$4-Instructions!$F$7","v":44.730000000000018},{"$f":"$C17/100*M$4-Instructions!$F$7","v":81.730000000000018},{"$f":"$C17/100*N$4-Instructions!$F$7","v":118.73000000000002}]
[null,null,75,{"$f":"$C18/100*D$4-Instructions!$F$7","v":-242.26999999999998},{"$f":"$C18/100*E$4-Instructions!$F$7","v":-204.76999999999998},{"$f":"$C18/100*F$4-Instructions!$F$7","v":-167.26999999999998},{"$f":"$C18/100*G$4-Instructions!$F$7","v":-129.76999999999998},{"$f":"$C18/100*H$4-Instructions!$F$7","v":-92.269999999999982},{"$f":"$C18/100*I$4-Instructions!$F$7","v":-54.769999999999982},{"$f":"$C18/100*J$4-Instructions!$F$7","v":-17.269999999999982},{"$f":"$C18/100*K$4-Instructions!$F$7","v":20.230000000000018},{"$f":"$C18/100*L$4-Instructions!$F$7","v":57.730000000000018},{"$f":"$C18/100*M$4-Instructions!$F$7","v":95.230000000000018},{"$f":"$C18/100*N$4-Instructions!$F$7","v":132.73000000000002}]
[null,null,76,{"$f":"$C19/100*D$4-Instructions!$F$7","v":-233.26999999999998},{"$f":"$C19/100*E$4-Instructions!$F$7","v":-195.26999999999998},{"$f":"$C19/100*F$4-Instructions!$F$7","v":-157.26999999999998},{"$f":"$C19/100*G$4-Instructions!$F$7","v":-119.26999999999998},{"$f":"$C19/100*H$4-Instructions!$F$7","v":-81.269999999999982},{"$f":"$C19/100*I$4-Instructions!$F$7","v":-43.269999999999982},{"$f":"$C19/100*J$4-Instructions!$F$7","v":-5.2699999999999818},{"$f":"$C19/100*K$4-Instructions!$F$7","v":32.730000000000018},{"$f":"$C19/100*L$4-Instructions!$F$7","v":70.730000000000018},{"$f":"$C19/100*M$4-Instructions!$F$7","v":108.73000000000002},{"$f":"$C19/100*N$4-Instructions!$F$7","v":146.73000000000002}]
[null,null,77,{"$f":"$C20/100*D$4-Instructions!$F$7","v":-224.26999999999998},{"$f":"$C20/100*E$4-Instructions!$F$7","v":-185.76999999999998},{"$f":"$C20/100*F$4-Instructions!$F$7","v":-147.26999999999998},{"$f":"$C20/100*G$4-Instructions!$F$7","v":-108.76999999999998},{"$f":"$C20/100*H$4-Instructions!$F$7","v":-70.269999999999982},{"$f":"$C20/100*I$4-Instructions!$F$7","v":-31.769999999999982},{"$f":"$C20/100*J$4-Instructions!$F$7","v":6.7300000000000182},{"$f":"$C20/100*K$4-Instructions!$F$7","v":45.230000000000018},{"$f":"$C20/100*L$4-Instructions!$F$7","v":83.730000000000018},{"$f":"$C20/100*M$4-Instructions!$F$7","v":122.23000000000002},{"$f":"$C20/100*N$4-Instructions!$F$7","v":160.73000000000002}]
[]
[null,"Net returns, for price and yield combinations, in red bold italic font indicate a net loss for that yield and price combination. Net returns, for price and yield combinations, in black bold italic font indicate a net profit for that yield and price combination."]

{"sheet":"Sorghum","index":5,"n_rows":22,"n_cols":14,"rows_kept":22,"cut":false,"hidden":false,"merged":[[0,1,0,13],[2,3,2,13],[21,1,22,13]]}
[null,"Sorghum - Net Return Table ($/acre)"]
[]
[null,null,null,"Yield (bu/acre)"]
[null,null,null,{"$f":"+E4-10","v":70},{"$f":"+F4-10","v":80},{"$f":"+G4-10","v":90},{"$f":"+H4-10","v":100},{"$f":"+I4-10","v":110},120,{"$f":"+I4+10","v":130},140,150,160,170]
[null,null,{"$f":"+C6-0.25","v":2.9000000000000004},{"$f":"$C5*D$4-Instructions!$F$8","v":-381.45000000000005},{"$f":"$C5*E$4-Instructions!$F$8","v":-352.45000000000005},{"$f":"$C5*F$4-Instructions!$F$8","v":-323.45},{"$f":"$C5*G$4-Instructions!$F$8","v":-294.45},{"$f":"$C5*H$4-Instructions!$F$8","v":-265.45},{"$f":"$C5*I$4-Instructions!$F$8","v":-236.45},{"$f":"$C5*J$4-Instructions!$F$8","v":-207.45},{"$f":"$C5*K$4-Instructions!$F$8","v":-178.45},{"$f":"$C5*L$4-Instructions!$F$8","v":-149.44999999999999},{"$f":"$C5*M$4-Instructions!$F$8","v":-120.44999999999999},{"$f":"$C5*N$4-Instructions!$F$8","v":-91.449999999999989}]
[null,null,3.1500000000000004,{"$f":"$C6*D$4-Instructions!$F$8","v":-363.95000000000005},{"$f":"$C6*E$4-Instructions!$F$8","v":-332.45000000000005},{"$f":"$C6*F$4-Instructions!$F$8","v":-300.95},{"$f":"$C6*G$4-Instructions!$F$8","v":-269.45},{"$f":"$C6*H$4-Instructions!$F$8","v":-237.95},{"$f":"$C6*I$4-Instructions!$F$8","v":-206.45},{"$f":"$C6*J$4-Instructions!$F$8","v":-174.95},{"$f":"$C6*K$4-Instructions!$F$8","v":-143.44999999999999},{"$f":"$C6*L$4-Instructions!$F$8","v":-111.94999999999999},{"$f":"$C6*M$4-Instructions!$F$8","v":-80.449999999999989},{"$f":"$C6*N$4-Instructions!$F$8","v":-48.949999999999932}]
[null,null,3.4000000000000004,{"$f":"$C7*D$4-Instructions!$F$8","v":-346.45000000000005},{"$f":"$C7*E$4-Instructions!$F$8","v":-312.45000000000005},{"$f":"$C7*F$4-Instructions!$F$8","v":-278.45},{"$f":"$C7*G$4-Instructions!$F$8","v":-244.45},{"$f":"$C7*H$4-Instructions!$F$8","v":-210.45},{"$f":"$C7*I$4-Instructions!$F$8","v":-176.45},{"$f":"$C7*J$4-Instructions!$F$8","v":-142.44999999999999},{"$f":"$C7*K$4-Instructions!$F$8","v":-108.44999999999999},{"$f":"$C7*L$4-Instructions!$F$8","v":-74.449999999999989},{"$f":"$C7*M$4-Instructions!$F$8","v":-40.450000000000045},{"$f":"$C7*N$4-Instructions!$F$8","v":-6.4499999999999318}]
[null,null,3.6500000000000004,{"$f":"$C8*D$4-Instructions!$F$8","v":-328.95000000000005},{"$f":"$C8*E$4-Instructions!$F$8","v":-292.45000000000005},{"$f":"$C8*F$4-Instructions!$F$8","v":-255.95},{"$f":"$C8*G$4-Instructions!$F$8","v":-219.45},{"$f":"$C8*H$4-Instructions!$F$8","v":-182.95},{"$f":"$C8*I$4-Instructions!$F$8","v":-146.44999999999999},{"$f":"$C8*J$4-Instructions!$F$8","v":-109.94999999999999},{"$f":"$C8*K$4-Instructions!$F$8","v":-73.449999999999989},{"$f":"$C8*L$4-Instructions!$F$8","v":-36.950000000000045},{"$f":"$C8*M$4-Instructions!$F$8","v":-0.45000000000004547},{"$f":"$C8*N$4-Instructions!$F$8","v":36.050000000000068}]
[null,null,3.9000000000000004,{"$f":"$C9*D$4-Instructions!$F$8","v":-311.45000000000005},{"$f":"$C9*E$4-Instructions!$F$8","v":-272.45000000000005},{"$f":"$C9*F$4-Instructions!$F$8","v":-233.45},{"$f":"$C9*G$4-Instructions!$F$8","v":-194.45},{"$f":"$C9*H$4-Instructions!$F$8","v":-155.44999999999999},{"$f":"$C9*I$4-Instructions!$F$8","v":-116.44999999999999},{"$f":"$C9*J$4-Instructions!$F$8","v":-77.449999999999989},{"$f":"$C9*K$4-Instructions!$F$8","v":-38.450000000000045},{"$f":"$C9*L$4-Instructions!$F$8","v":0.54999999999995453},{"$f":"$C9*M$4-Instructions!$F$8","v":39.549999999999955},{"$f":"$C9*N$4-Instructions!$F$8","v":78.550000000000068}]
[null,null,4.1500000000000004,{"$f":"$C10*D$4-Instructions!$F$8","v":-293.95000000000005},{"$f":"$C10*E$4-Instructions!$F$8","v":-252.45000000000005},{"$f":"$C10*F$4-Instructions!$F$8","v":-210.95},{"$f":"$C10*G$4-Instructions!$F$8","v":-169.45},{"$f":"$C10*H$4-Instructions!$F$8","v":-127.94999999999999},{"$f":"$C10*I$4-Instructions!$F$8","v":-86.449999999999989},{"$f":"$C10*J$4-Instructions!$F$8","v":-44.950000000000045},{"$f":"$C10*K$4-Instructions!$F$8","v":-3.4500000000000455},{"$f":"$C10*L$4-Instructions!$F$8","v":38.049999999999955},{"$f":"$C10*M$4-Instructions!$F$8","v":79.549999999999955},{"$f":"$C10*N$4-Instructions!$F$8","v":121.05000000000007}]
[null,null,{"$f":"+C12-0.25","v":4.4000000000000004},{"$f":"$C11*D$4-Instructions!$F$8","v":-276.45000000000005},{"$f":"$C11*E$4-Instructions!$F$8","v":-232.45000000000005},{"$f":"$C11*F$4-Instructions!$F$8","v":-188.45},{"$f":"$C11*G$4-Instructions!$F$8","v":-144.44999999999999},{"$f":"$C11*H$4-Instructions!$F$8","v":-100.44999999999999},{"$f":"$C11*I$4-Instructions!$F$8","v":-56.450000000000045},{"$f":"$C11*J$4-Instructions!$F$8","v":-12.450000000000045},{"$f":"$C11*K$4-Instructions!$F$8","v":31.549999999999955},{"$f":"$C11*L$4-Instructions!$F$8","v":75.549999999999955},{"$f":"$C11*M$4-Instructions!$F$8","v":119.54999999999995},{"$f":"$C11*N$4-Instructions!$F$8","v":163.55000000000007}]
[null,"Price ",4.6500000000000004,{"$f":"$C12*D$4-Instructions!$F$8","v":-258.95000000000005},{"$f":"$C12*E$4-Instructions!$F$8","v":-212.45000000000005},{"$f":"$C12*F$4-Instructions!$F$8","v":-165.95},{"$f":"$C12*G$4-Instructions!$F$8","v":-119.44999999999999},{"$f":"$C12*H$4-Instructions!$F$8","v":-72.949999999999989},{"$f":"$C12*I$4-Instructions!$F$8","v":-26.450000000000045},{"$f":"$C12*J$4-Instructions!$F$8","v":20.049999999999955},{"$f":"$C12*K$4-Instructions!$F$8","v":66.549999999999955},{"$f":"$C12*L$4-Instructions!$F$8","v":113.04999999999995},{"$f":"$C12*M$4-Instructions!$F$8","v":159.54999999999995},{"$f":"$C12*N$4-Instructions!$F$8","v":206.05000000000007}]
[null,"($/bu)",{"$f":"+C12+0.25","v":4.9000000000000004},{"$f":"$C13*D$4-Instructions!$F$8","v":-241.45000000000005},{"$f":"$C13*E$4-Instructions!$F$8","v":-192.45000000000005},{"$f":"$C13*F$4-Instructions!$F$8","v":-143.44999999999999},{"$f":"$C13*G$4-Instructions!$F$8","v":-94.449999999999989},{"$f":"$C13*H$4-Instructions!$F$8","v":-45.450000000000045},{"$f":"$C13*I$4-Instructions!$F$8","v":3.5499999999999545},{"$f":"$C13*J$4-Instructions!$F$8","v":52.549999999999955},{"$f":"$C13*K$4-Instructions!$F$8","v":101.54999999999995},{"$f":"$C13*L$4-Instructions!$F$8","v":150.54999999999995},{"$f":"$C13*M$4-Instructions!$F$8","v":199.54999999999995},{"$f":"$C13*N$4-Instructions!$F$8","v":248.55000000000007}]
[null,null,5.15,{"$f":"$C14*D$4-Instructions!$F$8","v":-223.95000000000005},{"$f":"$C14*E$4-Instructions!$F$8","v":-172.45000000000005},{"$f":"$C14*F$4-Instructions!$F$8","v":-120.94999999999999},{"$f":"$C14*G$4-Instructions!$F$8","v":-69.450000000000045},{"$f":"$C14*H$4-Instructions!$F$8","v":-17.950000000000045},{"$f":"$C14*I$4-Instructions!$F$8","v":33.549999999999955},{"$f":"$C14*J$4-Instructions!$F$8","v":85.049999999999955},{"$f":"$C14*K$4-Instructions!$F$8","v":136.54999999999995},{"$f":"$C14*L$4-Instructions!$F$8","v":188.04999999999995},{"$f":"$C14*M$4-Instructions!$F$8","v":239.54999999999995},{"$f":"$C14*N$4-Instructions!$F$8","v":291.05000000000007}]
[null,null,5.4,{"$f":"$C15*D$4-Instructions!$F$8","v":-206.45000000000005},{"$f":"$C15*E$4-Instructions!$F$8","v":-152.45000000000005},{"$f":"$C15*F$4-Instructions!$F$8","v":-98.449999999999989},{"$f":"$C15*G$4-Instructions!$F$8","v":-44.450000000000045},{"$f":"$C15*H$4-Instructions!$F$8","v":9.5499999999999545},{"$f":"$C15*I$4-Instructions!$F$8","v":63.549999999999955},{"$f":"$C15*J$4-Instructions!$F$8","v":117.54999999999995},{"$f":"$C15*K$4-Instructions!$F$8","v":171.54999999999995},{"$f":"$C15*L$4-Instructions!$F$8","v":225.54999999999995},{"$f":"$C15*M$4-Instructions!$F$8","v":279.54999999999995},{"$f":"$C15*N$4-Instructions!$F$8","v":333.55000000000007}]
[null,null,5.65,{"$f":"$C16*D$4-Instructions!$F$8","v":-188.95000000000005},{"$f":"$C16*E$4-Instructions!$F$8","v":-132.45000000000005},{"$f":"$C16*F$4-Instructions!$F$8","v":-75.949999999999989},{"$f":"$C16*G$4-Instructions!$F$8","v":-19.450000000000045},{"$f":"$C16*H$4-Instructions!$F$8","v":37.049999999999955},{"$f":"$C16*I$4-Instructions!$F$8","v":93.549999999999955},{"$f":"$C16*J$4-Instructions!$F$8","v":150.04999999999995},{"$f":"$C16*K$4-Instructions!$F$8","v":206.54999999999995},{"$f":"$C16*L$4-Instructions!$F$8","v":263.04999999999995},{"$f":"$C16*M$4-Instructions!$F$8","v":319.54999999999995},{"$f":"$C16*N$4-Instructions!$F$8","v":376.05000000000007}]
[null,null,5.9,{"$f":"$C17*D$4-Instructions!$F$8","v":-171.45000000000005},{"$f":"$C17*E$4-Instructions!$F$8","v":-112.45000000000005},{"$f":"$C17*F$4-Instructions!$F$8","v":-53.450000000000045},{"$f":"$C17*G$4-Instructions!$F$8","v":5.5499999999999545},{"$f":"$C17*H$4-Instructions!$F$8","v":64.549999999999955},{"$f":"$C17*I$4-Instructions!$F$8","v":123.54999999999995},{"$f":"$C17*J$4-Instructions!$F$8","v":182.54999999999995},{"$f":"$C17*K$4-Instructions!$F$8","v":241.54999999999995},{"$f":"$C17*L$4-Instructions!$F$8","v":300.54999999999995},{"$f":"$C17*M$4-Instructions!$F$8","v":359.54999999999995},{"$f":"$C17*N$4-Instructions!$F$8","v":418.55000000000007}]
[null,null,6.15,{"$f":"$C18*D$4-Instructions!$F$8","v":-153.95000000000005},{"$f":"$C18*E$4-Instructions!$F$8","v":-92.450000000000045},{"$f":"$C18*F$4-Instructions!$F$8","v":-30.950000000000045},{"$f":"$C18*G$4-Instructions!$F$8","v":30.549999999999955},{"$f":"$C18*H$4-Instructions!$F$8","v":92.049999999999955},{"$f":"$C18*I$4-Instructions!$F$8","v":153.54999999999995},{"$f":"$C18*J$4-Instructions!$F$8","v":215.04999999999995},{"$f":"$C18*K$4-Instructions!$F$8","v":276.54999999999995},{"$f":"$C18*L$4-Instructions!$F$8","v":338.04999999999995},{"$f":"$C18*M$4-Instructions!$F$8","v":399.54999999999995},{"$f":"$C18*N$4-Instructions!$F$8","v":461.04999999999995}]
[null,null,6.4,{"$f":"$C19*D$4-Instructions!$F$8","v":-136.45000000000005},{"$f":"$C19*E$4-Instructions!$F$8","v":-72.450000000000045},{"$f":"$C19*F$4-Instructions!$F$8","v":-8.4500000000000455},{"$f":"$C19*G$4-Instructions!$F$8","v":55.549999999999955},{"$f":"$C19*H$4-Instructions!$F$8","v":119.54999999999995},{"$f":"$C19*I$4-Instructions!$F$8","v":183.54999999999995},{"$f":"$C19*J$4-Instructions!$F$8","v":247.54999999999995},{"$f":"$C19*K$4-Instructions!$F$8","v":311.54999999999995},{"$f":"$C19*L$4-Instructions!$F$8","v":375.54999999999995},{"$f":"$C19*M$4-Instructions!$F$8","v":439.54999999999995},{"$f":"$C19*N$4-Instructions!$F$8","v":503.54999999999995}]
[null,null,6.65,{"$f":"$C20*D$4-Instructions!$F$8","v":-118.95000000000005},{"$f":"$C20*E$4-Instructions!$F$8","v":-52.450000000000045},{"$f":"$C20*F$4-Instructions!$F$8","v":14.049999999999955},{"$f":"$C20*G$4-Instructions!$F$8","v":80.549999999999955},{"$f":"$C20*H$4-Instructions!$F$8","v":147.04999999999995},{"$f":"$C20*I$4-Instructions!$F$8","v":213.54999999999995},{"$f":"$C20*J$4-Instructions!$F$8","v":280.04999999999995},{"$f":"$C20*K$4-Instructions!$F$8","v":346.54999999999995},{"$f":"$C20*L$4-Instructions!$F$8","v":413.04999999999995},{"$f":"$C20*M$4-Instructions!$F$8","v":479.54999999999995},{"$f":"$C20*N$4-Instructions!$F$8","v":546.04999999999995}]
[]
[null,"Net returns, for price and yield combinations, in red bold italic font indicate a net loss for that yield and price combination. Net returns, for price and yield combinations, in black bold italic font indicate a net profit for that yield and price combination."]