{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Corn","Beans","Wheat","WORKSHEETS","BLANKS"],"not_rendered":{"charts":0,"images":4,"macros":0,"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":"Corn","index":0,"n_rows":31,"n_cols":18,"rows_kept":31,"cut":false,"hidden":false,"merged":[[4,2,4,3],[7,2,7,17],[5,2,5,3],[0,0,0,17],[1,0,1,17],[2,0,2,17],[3,2,3,3]]}
[]
["What Is My Target Price?"]
["CORN"]
["Your Cost",null,600,null,null,{"$f":"(C4+C6)/C5","v":3.7837837837837838}]
["YourYield",null,185]
["Desired Profit",null,100,null,"per acre"]
[]
[null,null,"COST PER ACRE"]
[null,null,500,{"$f":"C9+10","v":510},520,530,540,550,560,570,580,590,600,610,620,630,640,650]
[null,125,{"$f":"(C9+$C$6)/$B$10","v":4.8},4.88,4.96,5.04,5.12,5.2,5.28,5.36,5.44,5.52,5.6,5.68,5.76,5.84,5.92,6]
[null,{"$f":"B10+5","v":130},{"$f":"(C9+$C$6)/$B$11","v":4.615384615384615},4.6923076923076925,4.7692307692307692,4.8461538461538458,4.9230769230769234,5,5.0769230769230766,5.1538461538461542,5.2307692307692308,5.3076923076923075,5.384615384615385,5.4615384615384617,5.5384615384615383,5.615384615384615,5.6923076923076925,5.7692307692307692]
[null,135,{"$f":"(C9+$C$6)/$B$12","v":4.4444444444444446},4.5185185185185182,4.5925925925925926,4.666666666666667,4.7407407407407405,4.8148148148148149,4.8888888888888893,4.9629629629629628,5.0370370370370372,5.1111111111111107,5.1851851851851851,5.2592592592592595,5.333333333333333,5.4074074074074074,5.4814814814814818,5.5555555555555554]
[null,140,{"$f":"(C9+$C$6)/$B$13","v":4.2857142857142856},4.3571428571428568,4.4285714285714288,4.5,4.5714285714285712,4.6428571428571432,4.7142857142857144,4.7857142857142856,4.8571428571428568,4.9285714285714288,5,5.0714285714285712,5.1428571428571432,5.2142857142857144,5.2857142857142856,5.3571428571428568]
["Y",145,{"$f":"(C9+$C$6)/$B$14","v":4.1379310344827589},4.2068965517241379,4.2758620689655169,4.3448275862068968,4.4137931034482758,4.4827586206896548,4.5517241379310347,4.6206896551724137,4.6896551724137927,4.7586206896551726,4.8275862068965516,4.8965517241379306,4.9655172413793105,5.0344827586206895,5.1034482758620694,5.1724137931034484]
["I",150,{"$f":"(C9+$C$6)/$B$15","v":4},4.0666666666666664,4.1333333333333337,4.2,4.2666666666666666,4.333333333333333,4.4000000000000004,4.4666666666666668,4.5333333333333332,4.5999999999999996,4.666666666666667,4.7333333333333334,4.8,4.8666666666666663,4.9333333333333336,5]
["E",155,{"$f":"(C9+$C$6)/$B$16","v":3.870967741935484},3.935483870967742,4,4.064516129032258,4.129032258064516,4.193548387096774,4.258064516129032,4.32258064516129,4.387096774193548,4.4516129032258061,4.5161290322580649,4.580645161290323,4.645161290322581,4.709677419354839,4.774193548387097,4.838709677419355]
["L",160,{"$f":"(C9+$C$6)/$B$17","v":3.75},3.8125,3.875,3.9375,4,4.0625,4.125,4.1875,4.25,4.3125,4.375,4.4375,4.5,4.5625,4.625,4.6875]
["D",165,{"$f":"(C9+$C$6)/$B$18","v":3.6363636363636362},3.6969696969696968,3.7575757575757578,3.8181818181818183,3.8787878787878789,3.9393939393939394,4,4.0606060606060606,4.1212121212121211,4.1818181818181817,4.2424242424242422,4.3030303030303028,4.3636363636363633,4.4242424242424239,4.4848484848484844,4.5454545454545459]
[null,170,{"$f":"(C9+$C$6)/$B$19","v":3.5294117647058822},3.5882352941176472,3.6470588235294117,3.7058823529411766,3.7647058823529411,3.8235294117647061,3.8823529411764706,3.9411764705882355,4,4.0588235294117645,4.117647058823529,4.1764705882352944,4.2352941176470589,4.2941176470588234,4.3529411764705879,4.4117647058823533]
["P",175,{"$f":"(C9+$C$6)/$B$20","v":3.4285714285714284},3.4857142857142858,3.5428571428571427,3.6,3.657142857142857,3.7142857142857144,3.7714285714285714,3.8285714285714287,3.8857142857142857,3.9428571428571431,4,4.0571428571428569,4.1142857142857139,4.1714285714285717,4.2285714285714286,4.2857142857142856]
["E",180,{"$f":"(C9+$C$6)/$B$21","v":3.3333333333333335},3.3888888888888888,3.4444444444444446,3.5,3.5555555555555554,3.6111111111111112,3.6666666666666665,3.7222222222222223,3.7777777777777777,3.8333333333333335,3.8888888888888888,3.9444444444444446,4,4.0555555555555554,4.1111111111111107,4.166666666666667]
["R",185,{"$f":"(C9+$C$6)/$B$22","v":3.2432432432432434},3.2972972972972974,3.3513513513513513,3.4054054054054053,3.4594594594594597,3.5135135135135136,3.5675675675675675,3.6216216216216215,3.6756756756756759,3.7297297297297298,3.7837837837837838,3.8378378378378377,3.8918918918918921,3.9459459459459461,4,4.0540540540540544]
[null,190,{"$f":"(C9+$C$6)/$B$23","v":3.1578947368421053},3.2105263157894739,3.263157894736842,3.3157894736842106,3.3684210526315788,3.4210526315789473,3.4736842105263159,3.5263157894736841,3.5789473684210527,3.6315789473684212,3.6842105263157894,3.736842105263158,3.7894736842105261,3.8421052631578947,3.8947368421052633,3.9473684210526314]
["A",195,{"$f":"(C9+$C$6)/$B$24","v":3.0769230769230771},3.1282051282051282,3.1794871794871793,3.2307692307692308,3.2820512820512819,3.3333333333333335,3.3846153846153846,3.4358974358974357,3.4871794871794872,3.5384615384615383,3.5897435897435899,3.641025641025641,3.6923076923076925,3.7435897435897436,3.7948717948717947,3.8461538461538463]
["C",200,{"$f":"(C9+$C$6)/$B$25","v":3},3.05,3.1,3.15,3.2,3.25,3.3,3.35,3.4,3.45,3.5,3.55,3.6,3.65,3.7,3.75]
["R",205,{"$f":"(C9+$C$6)/$B$26","v":2.9268292682926829},2.975609756097561,3.024390243902439,3.0731707317073171,3.1219512195121952,3.1707317073170733,3.2195121951219514,3.2682926829268291,3.3170731707317072,3.3658536585365852,3.4146341463414633,3.4634146341463414,3.5121951219512195,3.5609756097560976,3.6097560975609757,3.6585365853658538]
["E",210,{"$f":"(C9+$C$6)/$B$27","v":2.8571428571428572},2.9047619047619047,2.9523809523809526,3,3.0476190476190474,3.0952380952380953,3.1428571428571428,3.1904761904761907,3.2380952380952381,3.2857142857142856,3.3333333333333335,3.3809523809523809,3.4285714285714284,3.4761904761904763,3.5238095238095237,3.5714285714285716]
[null,215,{"$f":"(C9+$C$6)/$B$28","v":2.7906976744186047},2.8372093023255816,2.8837209302325579,2.9302325581395348,2.9767441860465116,3.0232558139534884,3.0697674418604652,3.1162790697674421,3.1627906976744184,3.2093023255813953,3.2558139534883721,3.3023255813953489,3.3488372093023258,3.3953488372093021,3.441860465116279,3.4883720930232558]
[null,220,{"$f":"(C9+$C$6)/$B$29","v":2.7272727272727271},2.7727272727272729,2.8181818181818183,2.8636363636363638,2.9090909090909092,2.9545454545454546,3,3.0454545454545454,3.0909090909090908,3.1363636363636362,3.1818181818181817,3.2272727272727271,3.2727272727272729,3.3181818181818183,3.3636363636363638,3.4090909090909092]
[null,225,{"$f":"(C9+$C$6)/$B$30","v":2.6666666666666665},2.7111111111111112,2.7555555555555555,2.8,2.8444444444444446,2.8888888888888888,2.9333333333333331,2.9777777777777779,3.0222222222222221,3.0666666666666669,3.1111111111111112,3.1555555555555554,3.2,3.2444444444444445,3.2888888888888888,3.3333333333333335]
[null,230,{"$f":"(C9+$C$6)/$B$31","v":2.6086956521739131},2.652173913043478,2.6956521739130435,2.7391304347826089,2.7826086956521738,2.8260869565217392,2.8695652173913042,2.9130434782608696,2.9565217391304346,3,3.0434782608695654,3.0869565217391304,3.1304347826086958,3.1739130434782608,3.2173913043478262,3.2608695652173911]

{"sheet":"Beans","index":1,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,2,4,3],[7,2,7,12],[5,2,5,3],[0,0,0,12],[1,0,1,12],[2,0,2,12],[3,2,3,3]]}
[]
["What Is My Target Price?"]
["SOYBEANS"]
["Your Cost",null,300,null,null,{"$f":"(C4+C6)/C5","v":8.8888888888888893}]
["YourYield",null,45]
["Desired Profit",null,100,null,"per acre"]
[]
[null,null,"COST PER ACRE"]
[null,null,250,{"$f":"C9+10","v":260},270,280,290,300,310,320,330,340,350]
[null,20,{"$f":"(C9+$C$6)/$B$10","v":17.5},18,18.5,19,19.5,20,20.5,21,21.5,22,22.5]
[null,{"$f":"B10+5","v":25},{"$f":"(C9+$C$6)/$B$11","v":14},14.4,14.8,15.2,15.6,16,16.399999999999999,16.8,17.2,17.600000000000001,18]
[null,30,{"$f":"(C9+$C$6)/$B$12","v":11.666666666666666},12,12.333333333333334,12.666666666666666,13,13.333333333333334,13.666666666666666,14,14.333333333333334,14.666666666666666,15]
[null,35,{"$f":"(C9+$C$6)/$B$13","v":10},10.285714285714286,10.571428571428571,10.857142857142858,11.142857142857142,11.428571428571429,11.714285714285714,12,12.285714285714286,12.571428571428571,12.857142857142858]
["Y",40,{"$f":"(C9+$C$6)/$B$14","v":8.75},9,9.25,9.5,9.75,10,10.25,10.5,10.75,11,11.25]
["I",45,{"$f":"(C9+$C$6)/$B$15","v":7.7777777777777777},8,8.2222222222222214,8.4444444444444446,8.6666666666666661,8.8888888888888893,9.1111111111111107,9.3333333333333339,9.5555555555555554,9.7777777777777786,10]
["E",50,{"$f":"(C9+$C$6)/$B$16","v":7},7.2,7.4,7.6,7.8,8,8.1999999999999993,8.4,8.6,8.8000000000000007,9]
["L",55,{"$f":"(C9+$C$6)/$B$17","v":6.3636363636363633},6.5454545454545459,6.7272727272727275,6.9090909090909092,7.0909090909090908,7.2727272727272725,7.4545454545454541,7.6363636363636367,7.8181818181818183,8,8.1818181818181817]
["D",60,{"$f":"(C9+$C$6)/$B$18","v":5.833333333333333},6,6.166666666666667,6.333333333333333,6.5,6.666666666666667,6.833333333333333,7,7.166666666666667,7.333333333333333,7.5]
[null,65,{"$f":"(C9+$C$6)/$B$19","v":5.384615384615385},5.5384615384615383,5.6923076923076925,5.8461538461538458,6,6.1538461538461542,6.3076923076923075,6.4615384615384617,6.615384615384615,6.7692307692307692,6.9230769230769234]

{"sheet":"Wheat","index":2,"n_rows":19,"n_cols":13,"rows_kept":19,"cut":false,"hidden":false,"merged":[[4,2,4,3],[7,2,7,12],[5,2,5,3],[0,0,0,12],[1,0,1,12],[2,0,2,12],[3,2,3,3]]}
[]
["What Is My Target Price?"]
["WHEAT"]
["Your Cost",null,225,null,null,{"$f":"(C4+C6)/C5","v":6.5}]
["YourYield",null,50]
["Desired Profit",null,100,null,"per acre"]
[]
[null,null,"COST PER ACRE"]
[null,null,175,{"$f":"C9+10","v":185},195,205,215,225,235,245,255,265,275]
[null,20,{"$f":"(C9+$C$6)/$B$10","v":13.75},14.25,14.75,15.25,15.75,16.25,16.75,17.25,17.75,18.25,18.75]
[null,{"$f":"B10+5","v":25},{"$f":"(C9+$C$6)/$B$11","v":11},11.4,11.8,12.2,12.6,13,13.4,13.8,14.2,14.6,15]
[null,30,{"$f":"(C9+$C$6)/$B$12","v":9.1666666666666661},9.5,9.8333333333333339,10.166666666666666,10.5,10.833333333333334,11.166666666666666,11.5,11.833333333333334,12.166666666666666,12.5]
[null,35,{"$f":"(C9+$C$6)/$B$13","v":7.8571428571428568},8.1428571428571423,8.4285714285714288,8.7142857142857135,9,9.2857142857142865,9.5714285714285712,9.8571428571428577,10.142857142857142,10.428571428571429,10.714285714285714]
["Y",40,{"$f":"(C9+$C$6)/$B$14","v":6.875},7.125,7.375,7.625,7.875,8.125,8.375,8.625,8.875,9.125,9.375]
["I",45,{"$f":"(C9+$C$6)/$B$15","v":6.1111111111111107},6.333333333333333,6.5555555555555554,6.7777777777777777,7,7.2222222222222223,7.4444444444444446,7.666666666666667,7.8888888888888893,8.1111111111111107,8.3333333333333339]
["E",50,{"$f":"(C9+$C$6)/$B$16","v":5.5},5.7,5.9,6.1,6.3,6.5,6.7,6.9,7.1,7.3,7.5]
["L",55,{"$f":"(C9+$C$6)/$B$17","v":5},5.1818181818181817,5.3636363636363633,5.5454545454545459,5.7272727272727275,5.9090909090909092,6.0909090909090908,6.2727272727272725,6.4545454545454541,6.6363636363636367,6.8181818181818183]
["D",60,{"$f":"(C9+$C$6)/$B$18","v":4.583333333333333},4.75,4.916666666666667,5.083333333333333,5.25,5.416666666666667,5.583333333333333,5.75,5.916666666666667,6.083333333333333,6.25]
[null,65,{"$f":"(C9+$C$6)/$B$19","v":4.2307692307692308},4.384615384615385,4.5384615384615383,4.6923076923076925,4.8461538461538458,5,5.1538461538461542,5.3076923076923075,5.4615384615384617,5.615384615384615,5.7692307692307692]

{"sheet":"WORKSHEETS","index":3,"n_rows":14,"n_cols":10,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,2,3,3],[3,5,3,6],[3,8,3,9]]}
[]
[]
[]
[null,null,"TARGET PRICE FORMULA",null,null,"PROFIT PER ACRE",null,null,"TARGET R.O.I. FORMULA"]
[]
[null,null,"CROP","CORN",null,"CROP","CORN",null,"CROP","CORN"]
[null,null," + COST PER ACRE",600,null,"   CURRENT CASH PRICE",3,null," + COST PER ACRE",600]
[null,null," + DESIRED PROFIT PER ACRE",200,null," X AVERAGE YIELD",200,null," + DESIRED R.O.I.",0.2]
[null,null," = TOTAL DOLLARS NEEDED",{"$f":"+D7+D8","v":800},null," = TOTAL DOLLARS AVAILABLE",{"$f":"+G7*G8","v":600},null," = PROFIT/ACRE NEEDED",{"$f":"+J7*J8","v":120}]
[null,null," / AVERAGE YIELD",200,null," - COST PER ACRE",550,null," / AVERAGE YIELD",200]
[null,null," = TARGET PRICE",{"$f":"+D9/D10","v":4},null," = PROFIT PER ACRE",{"$f":"+G9-G10","v":50},null," = TARGET PRICE",{"$f":"(+J7+J9)/J10","v":3.6}]
[]
[null,null,"RETURN ON INVESTMENT",{"$f":"+D8/D7","v":0.33333333333333331},null,"RETURN ON INVESTMENT",{"$f":"+G11/G10","v":9.0909090909090912E-2}]
[null,null,"(Profit per acre / Cost per acre)",null,null,"(Profit per acre / Cost per acre)"]

{"sheet":"BLANKS","index":4,"n_rows":14,"n_cols":9,"rows_kept":14,"cut":false,"hidden":false,"merged":[[3,2,3,3],[3,5,3,6],[3,8,3,9]]}
[]
[]
[]
[null,null,"TARGET PRICE FORMULA",null,null,"PROFIT PER ACRE",null,null,"TARGET R.O.I. FORMULA"]
[]
[null,null,"CROP",null,null,"CROP",null,null,"CROP"]
[null,null," + COST PER ACRE",null,null,"   CURRENT CASH PRICE",null,null," + COST PER ACRE"]
[null,null," + DESIRED PROFIT PER ACRE",null,null," X AVERAGE YIELD",null,null," + DESIRED R.O.I."]
[null,null," = TOTAL DOLLARS NEEDED",null,null," = TOTAL DOLLARS AVAILABLE",null,null," = PROFIT/ACRE NEEDED"]
[null,null," / AVERAGE YIELD",null,null," - COST PER ACRE",null,null," / AVERAGE YIELD"]
[null,null," = TARGET PRICE",null,null," = PROFIT PER ACRE",null,null," = TARGET PRICE"]
[]
[null,null,"RETURN ON INVESTMENT",null,null,"RETURN ON INVESTMENT"]
[null,null,"(Profit per acre / Cost per acre)",null,null,"(Profit per acre / Cost per acre)"]