{"text_format":"1","workbook":"xlsx","n_sheets":52,"sheets":["User's Guide","Activity Description","ERR & Sensitivity Analysis","Cost and Benefits Summary","Common Assumptions","Cost and Benefits Summary CIS","Cover","Build","ERR by System","Income Template","ERR Template","Area Irrigated ","ERR Teţcani","ERR Talmaz","ERR Suvorov","ERR Şerpeni","ERR Roşcani","ERR Pugăcenii","ERR Lopatna","ERR Leova Sud","ERR Jora de Jos","ERR Grozeşti","ERR Criuleni","ERR Coşniţa","ERR Chircani-Zîrneşti","ERR Cărpinenii de Sus","ERR Cahul","ERR Blindeşti","Income South Small","Income South Medium","Income South Large","Income North Small","Income North Medium","Income North Large","Income Center Small","Income Center Medium","Income Center Large","Income irrigated","Income unirrigated","System Parameters","Finance Parameters","Farm Survey Results","Sample weights","M&E Indicators","M&E Indicator Calcs","SUMMARY of input stats","Total Area and Farm Size","Area Irrigated","Area HVA","Farm Count","Unique land owners","Ha by pov"],"not_rendered":{"charts":1,"images":8,"macros":1,"external_links":19,"defined_names":324,"comments":2,"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":"User's Guide","index":0,"n_rows":157,"n_cols":2,"rows_kept":157,"cut":false,"hidden":false,"merged":[[1,1,5,1]]}
[null,"LAST UPDATED: 1/10/2011"]
[null,"Moldova: Combined CIS Rehabilitation Project "]
[]
[]
[]
[]
[]
["PROJECT NAME","Transition to High Value Agriculture"]
[null,"Combined Centralized Irrigation System Rehabilitation Project"]
["SPREADSHEET VERSION","Investment memo, final*"]
["DATE","2010-06-10"]
["AMOUNT OF MCC FUNDS","$73.59 million "]
["PROJECT DESCRIPTION","Most of the Government-owned irrigation infrastructure in Moldova requires rehabilitation to\nbring the systems back into working condition. MCC Funding will be used to rehabilitate up to\n11 systems to provide reliable water to farm operations in their command areas. The 11 systems\neligible for rehabilitation have completed feasibility studies"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["BENEFIT STREAMS INCLUDED IN THE ERR","Additional income from newly irrigated land as a result of the increase in high value-added crop cultivation, higher yields, lower production costs and energy and water savings.  "]
["COSTS INCLUDED IN THE ERR (OTHER THAN COSTS BORNE BY MCC)","None"]
["ESTIMATED ERR AND TIME HORIZON","14.26% over 20 years"]
["WORKSHEETS IN THIS FILE"]
[null,"Activity Description"]
[null,"This sheet should be read first, as it offers a summary of the project, a list of components, and states the economic rationale for the project."]
[]
[null,"ERR & Sensitivity Analysis"]
[null,"This sheet contains brief summary of the Combined CIS Rehab Project including key parameters and ERR calculations, giving the user the opportunity to test the sensitivity to the ERR of various changes in parameters."]
[]
[null,"Cost and Benefit Summary"]
[null,"This worksheet summarizes the costs and benefits associated with MCC investments in the Agricultural Finance Program. Benefits are summarized by year, and the associated ERR is computed over a 20-year timeframe"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Costs and Benefits Summary"]
[null,"This worksheet summarizes the costs and benefits associated with MCC investments in the Agricultural Finance Program. Benefits are summarized by year, and the associated ERR is computed over a 20-year timeframe"]
[]
[null,"Common Assumptions"]
[null,"Assumptions used in calculating ERR and cost/benefits analysis."]
[]
[null,"ERR by System"]
[null,"This worksheet gives the calculated ERR by location for the CIS Project"]
[]
[null,"Income Template"]
[null,"Template for how Income by region was formed."]
[]
[null,"ERR Template"]
[null,"Template for how ERR by counties were formed"]
[]
[null,"ERR Teţcani"]
[null,"Calculated ERR and accompanying data for the Tetcani region"]
[]
[null,"ERR Talmaz"]
[null,"Calculated ERR and accompanying data for the Talmaz region"]
[]
[null,"ERR Suvorov"]
[null,"Calculated ERR and accompanying data for the Suvorov region"]
[]
[null,"ERR Şerpeni"]
[null,"Calculated ERR and accompanying data for the Şerpeni region"]
[]
[null,"ERR Roşcani"]
[null,"Calculated ERR and accompanying data for the Roşcani region"]
[]
[null,"ERR Pugăcenii"]
[null,"Calculated ERR and accompanying data for the Pugăcenii region"]
[]
[null,"ERR Lopatna"]
[null,"Calculated ERR and accompanying data for the Lopatna region"]
[]
[null,"ERR Leova Sud"]
[null,"Calculated ERR and accompanying data for the Leova Sud region"]
[]
[null,"ERR Jora de Jos"]
[null,"Calculated ERR and accompanying data for the Jora de Jos region"]
[]
[null,"ERR Grozeşti"]
[null,"Calculated ERR and accompanying data for the Grozeşti region"]
[]
[null,"ERR Criuleni"]
[null,"Calculated ERR and accompanying data for the Criuleni region"]
[]
[null,"ERR Coşniţa"]
[null,"Calculated ERR and accompanying data for the Coşniţa region"]
[]
[null,"ERR Chircani-Zîrneşti"]
[null,"Calculated ERR and accompanying data for the Chircani-Zîrneşti region"]
[]
[null,"ERR Cărpinenii de Sus"]
[null,"Calculated ERR and accompanying data for the Cărpinenii de Sus region"]
[]
[null,"ERR Cahul"]
[null,"Calculated ERR and accompanying data for the Cahul region"]
[]
[null,"ERR Blindeşti"]
[null,"Calculated ERR and accompanying data for the Blindeşti region"]
[]
[null,"Area Irrigated"]
[null,"Irrigation data by farm size, used in the ERR of the CIS project"]
[]
[null,"Income South Small"]
[null,"Income Estimares and survey data for small farms located in southern regions."]
[]
[null,"Income South Medium"]
[null,"Income Estimares and survey data for medium farms located in southern regions."]
[]
[null,"Income South Large"]
[null,"Income Estimares and survey data for large farms located in southern regions."]
[]
[null,"Income North Small"]
[null,"Income Estimares and survey data for small farms located in northern regions."]
[]
[null,"Income North Medium"]
[null,"Income Estimares and survey data for medium farms located in northern regions."]
[]
[null,"Income North Large"]
[null,"Income Estimares and survey data for large farms located in northern regions."]
[]
[null,"Income Center Small"]
[null,"Income Estimares and survey data for small farms located in central regions."]
[]
[null,"Income Center Medium"]
[null,"Income Estimares and survey data for medium farms located in central regions."]
[]
[null,"Income Center Large"]
[null,"Income Estimares and survey data for large farms located in central regions."]
[]
[null,"Income Irrigated"]
[null,"Income estimates and survey data for irrigated farms."]
[]
[null,"Income unirrigated"]
[null,"Income estimates and survey data for unirrigated farms"]
[]
[null,"System Parameters"]
[null,"Estimated System Rehabilitation Costs"]
[]
[null,"Farm Survey Results"]
[null,"Regression results from farm surveys"]
[]
[null,"M&E Indicators and Calcs"]
[null,"M&E Indicator descriptions and calculations for CIS project."]
[]
[null,"Summary of Input Stats"]
[null,"Statistics from surveys used in calculating ERR."]
[]
[null,"Farm count"]
[null,"Farm Count by region."]

{"sheet":"Activity Description","index":1,"n_rows":23,"n_cols":2,"rows_kept":23,"cut":false,"hidden":false,"merged":[[3,1,3,2],[5,1,5,2]]}
[]
[]
[]
[null,"MILLENNIUM CHALLENGE CORPORATION"]
[]
[null,"Moldova: Combined CIS Rehabilitation Project"]
[]
[null,"Project Description"]
[]
[null,"Summary"]
[]
[]
[null,"Most of the Government-owned irrigation infrastructure in Moldova requires rehabilitation to\nbring the systems back into working condition. MCC Funding will be used to rehabilitate up to\n11 systems to provide reliable water to farm operations in their command areas. The 11 systems\neligible for rehabilitation have completed feasibility studies"]
[null,"Components"]
[]
[null,"   The Irrigation System Rehabilitation Project is comprised of the following components:"]
[null,"     1.   Construction activities: These costs may include, without\nlimitation, simple repair and/or replacement of pumps, valves, piping and ancillary systems,\nwater intakes, related electrical and control systems, and pump station buildings; rehabilitation of\nreservoirs; and, installation of new system components where needed."]
[null,"     2.   Construction activities: These costs may include, without\nlimitation, simple repair and/or replacement of pumps, valves, piping and ancillary systems,\nwater intakes, related electrical and control systems, and pump station buildings; rehabilitation of\nreservoirs; and, installation of new system components where needed."]
[null,"Economic Rationale"]
[null,"The main economic impact of the Irrigated Agriculture group of activities will be to raise farmers‟ crop incomes dramatically, from an estimated per hectare profit of approximately US$150-200 to over US$500-1200 for grain crops, depending upon the size of farm and region of the country, and from an estimated per hectare profit of approximately US$ 300-450 to approximately US$1200-2700 per hectare for fruits and vegetable crops. At the same time, the fraction of land irrigated and cropped to HVA will rise dramatically.16 The increase in farm profits will cover the cost of irrigation even in systems where this cost will increase, even under somewhat conservative profitability assumptions. All production costs, including farm household labor and capital investment costs, are included in the profitability figures."]
[null,"The economic impacts of the Irrigated Agriculture group of activities were estimated using data collected through a detailed socio-economic survey of Moldovan farmers working both in the systems to be rehabilitated and outside these areas."]
[]
[null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]

{"sheet":"ERR & Sensitivity Analysis","index":2,"n_rows":88,"n_cols":9,"rows_kept":88,"cut":false,"hidden":false,"merged":[[29,1,29,6],[67,1,67,4],[0,1,0,6],[1,1,5,6],[6,1,6,6],[9,1,9,6],[12,1,14,6],[17,1,18,1],[17,2,18,2],[17,3,17,6]]}
[]
[null,"Moldova: Combined CIS Rehabilitation Project"]
[]
[]
[]
[]
[null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]
[]
[]
[null,"ERR and Sensitivity analysis",null,null,null,null,"Last updated:  8/24/2007"]
[]
[null,"NOTES:"]
[null,"This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income."]
[]
[]
[]
[null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,"Parameter type","Description of Key Parameters","Parameter Values"]
[null,null,null,"User Input","MCC Estimate","Plausible range","Values used in ERR computation",null,"All summary parameters set to initial values?"]
[null,"Summary","Actual costs as a percentage of estimated costs",1,1,"80% - 120%",{"$f":"D20","v":1},null,{"$f":"IF(D20=E20,IF(D21=E21,\"Y\",\"N\"),\"N\")","v":"Y"}]
[null,"Summary","Actual benefits as a percentage of estimated benefits",1,1,"80% - 120%",{"$f":"D21","v":1},null,{"$f":"IF(E23=D23,IF(E24=D24,\"Y\"\"N\"),\"N\")","v":"Y\"N"}]
[]
[null,"Specific","Annual Depreciation in Water Reliability with Project",8.0000000000000002E-3,8.0000000000000002E-3,".5% to 2%",{"$f":"IF(I20=\"Y\",D23,E23)","v":8.0000000000000002E-3},null,"More Info"]
[null,"Specific","Factor to Change Income per Hectare on HVA",0.9,0.9,".5 to 1.3",{"$f":"IF(I20=\"Y\",D24,E24)","v":0.9},null,"Activity Description"]
[null,null,null,null,null,null,null,null,"User's Guide"]
[null,null,"Economic rate of return (ERR):",{"$f":"'Cost and Benefits Summary CIS'!D198","v":0.14308504159672197}]
[]
[null,null,"MCC Estimated ERR:",0.14299999999999999]
[]
[null,{"$f":"IF(I20=\"N\",IF(I21=\"N\",\"Reminder: Please reset all summary parameters to original values before changing specific parameters.  Specific parameters will only be used in ERR computation when all summary parameters are set to initial values\",0),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"† Complete distribution of ERR is not displayed, as this sensitivity was performed at expected yield and expected price."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[0]
[1]
[2]

{"sheet":"Cost and Benefits Summary","index":3,"n_rows":208,"n_cols":49,"rows_kept":208,"cut":false,"hidden":false,"merged":[[1,0,1,17],[3,6,3,10],[2,0,2,17]]}
[]
["MILLENNIUM CHALLENGE CORPORATION"]
["Moldova: Combined CIS Rehabilitation Project"]
[null,null,null,null,null,null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]
["Central Irrigation Systems",null,null,null,null,null,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
["INCOME BENEFITS:"]
["Increased Farm Profits, Small Farms"]
["Increased Farm Profits, Medium Farms"]
["Increased Farm Profits, Large Farms"]
[]
["Increased rents to landowners"]
["    Amount of Land Rented:"]
["    Increased rent values:"]
[]
["Increased Labor Income"]
["     Increased employment (person-days)"]
["     Economic value of additional person-day of employment"]
[]
["Adjustments for Market Distortions due to Trade Barriers, Subsidies and Taxes:","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income."]
["       Energy subsidy with project:"]
["       Energy subsidy without project:"]
["       Adjustment to farm profits without project  "]
["       Adjustment to profits with project"]
["       Depletion of soil or water resources cost"]
[]
["EFFICIENCY BENEFITS"]
["Savings from reduced energy costs, original CIS-irrigated areas"]
["Savings to Government and Water Users due to more efficient management"]
[]
["TOTAL ECONOMIC BENEFITS"]
[]
["COSTS:"]
["     MCC Rehabilitation Costs",null,null,null,"Sum across systems"]
["     Administrative costs"]
["     Investment Costs, Farmers",null,null,null,"Sum across systems"]
["     On  Farm Equipment Investment by Farmers ",null,null,null,"Sum across systems"]
[]
["TOTAL COSTS"]
[]
["NET BENEFITS:"]
[]
["Irrigation Systems ERR:"]
[]
["TECHNICAL ASSISTANCE",null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
["INCOME BENEFITS:"]
["Increased Farm Profits, Small Farms"]
["Increased Farm Profits, Medium Farms"]
["Increased Farm Profits, Large Farms"]
[]
["Increased rents to landowners"]
["    Amount of Land Rented:"]
["    Increased rent values:"]
[]
["Increased Labor Income"]
["     Increased employment (person-days)"]
["     Economic value of additional person-day of employment"]
[]
["Adjustments for Market Distortions due to Trade Barriers, Subsidies and Taxes:"]
["       Energy subsidy with project:"]
["       Energy subsidy without project:"]
["       Adjustment to farm profits without project  "]
["       Adjustment to profits with project"]
["       Depletion of soil or water resources cost"]
[]
["EFFICIENCY BENEFITS"]
["Savings from reduced energy costs, original CIS-irrigated areas"]
["Savings to Government and Water Users due to more efficient management"]
[]
["TOTAL ECONOMIC BENEFITS"]
[]
["COSTS:"]
["MCC Costs:"]
[null,"Administrative and programmatic"]
[]
[]
["TOTAL COSTS"]
[]
["NET BENEFITS:"]
[]
[]
[]
["FINANCE PROGRAM",null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
["INCOME BENEFITS:"]
["Increased Farm Profits, Small Farms"]
["Increased Farm Profits, Medium Farms"]
["Increased Farm Profits, Large Farms"]
[]
["Increased rents to landowners"]
["    Amount of Land Rented:"]
["    Increased rent values:"]
[]
["Increased Labor Income"]
["     Increased employment (person-days)"]
["     Economic value of additional person-day of employment"]
[]
["Adjustments for Market Distortions due to Trade Barriers, Subsidies and Taxes:"]
["       Energy subsidy with project:"]
["       Energy subsidy without project:"]
["       Adjustment to farm profits without project  "]
["       Adjustment to profits with project"]
["       Depletion of soil or water resources cost"]
[]
["EFFICIENCY BENEFITS"]
["Savings from reduced energy costs, original CIS-irrigated areas"]
["Savings to Government and Water Users due to more efficient management"]
[]
["TOTAL ECONOMIC BENEFITS"]
[]
["COSTS:"]
["MCC Costs:"]
[null,"Administrative and programmatic"]
[]
[]
["TOTAL COSTS"]
[]
["NET BENEFITS:"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
["Total Benefits"]
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,null,"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[]
["Benefits"]
["Blindeşti","3-2",null,{"$f":"INDIRECT(\"'ERR \"&$A133&\"'!\"&D$127&\"46\")","v":0},{"$f":"INDIRECT(\"'ERR \"&$A133&\"'!\"&E$127&\"46\")","v":0},0,0,679042.73063331423,3071645.4466811479,3140610.3878577161,3319345.4202342089,3296377.0447224244,4137504.5744412723,5133621.7243531346,2748984.3273826842,6704325.8569656182,6705115.127245253,6707317.1835478675,6709503.7701529982,6711675.1964546004,{"$f":"INDIRECT(\"'ERR \"&$A133&\"'!\"&U$127&\"46\")","v":6713831.7656587409},2853896.5183557328,-1102644.6280198439,2857331.748349851,2859040.7212361749,2860744.0860933447,2862441.9550819425]
["Cahul","6-9",null,{"$f":"INDIRECT(\"'ERR \"&$A134&\"'!\"&D$127&\"46\")","v":0},0,0,0,3071699.7126682145,12140454.441025726,12528449.979508458,13335413.685128121,12324212.156873418,15721070.616464559,19917441.677994203,12078545.640658904,26247754.916692443,26247961.026322868,26248163.013760678,26248360.961449739,26248554.950185012,26248745.059145581,15776069.350370359,1606283.0633898131,15776283.685691103,15776387.649146676,15776489.533333145,15776589.379835878]
["Cărpinenii de Sus","4-5-1",null,0,0,0,0,1354878.5661782841,9761092.4515615609,10021314.487635726,10661353.052890604,11357583.989592431,14233776.354163511,17583062.707760695,8890804.0182314944,22969358.420034673,22970516.108616695,22973793.500569936,22977048.201826967,22980280.666201711,22983491.33843182,9052418.4166471492,-5028106.5293881949,9057486.6843749993,9060009.1194601934,9062523.9629865382,9065031.3667852171]
["Chircani-Zîrneşti","6-6",null,0,0,0,0,15080154.288508281,35148615.176582798,35649503.476577409,37827899.359458521,39578108.319021925,49222740.356705114,59975140.273274951,41399915.60923779,75820136.018722802,75839083.838746771,75857652.702370256,75875850.188721269,75893683.725345269,75911160.5912368,44972870.612269677,10512506.462813968,44992318.260611817,45001751.352262214,45010995.782079615,45020055.323300652]
["Coşniţa","12-3",null,0,0,0,0,4906233.4177943263,15055233.882918134,15345379.880420335,16150808.842144778,15500348.558366721,19491467.468184587,24179672.779503044,14007022.094594836,31581553.248077702,31716431.852412824,32077541.45608981,32436007.439121835,32791882.673921783,33145218.975454301,15624375.936410848,-2136510.7791017368,16186659.340925302,16466239.923311291,16744807.465478128,17022382.228230201]
["Criuleni","14-2",null,0,0,0,0,1758775.73943292,4454410.6854240075,4502451.2976055499,4742161.5909802727,5014645.9046216998,6222199.5305091878,7545283.0552519225,4730829.4517194582,9597719.8649864569,9620862.0581067149,9677469.9787931424,9733624.3124944121,9789334.1309502237,9844608.3244654946,4329834.6929521132,-564453.11874915333,4414847.6876937365,4457097.7137434464,4499181.3107007341,4541101.807147447]
["Grozeşti","3-6",null,0,0,0,0,4026401.8712728159,8619847.999003917,8632294.1267350186,9098700.9163107779,10644134.605649598,13036856.601957042,15457447.269156981,10333133.169749428,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259]
["Jora de Jos","11-6",null,0,0,0,0,2471968.6250184258,7288108.8976452081,7374931.5670496169,7779665.1492391657,8584349.2334498391,10639789.710556313,12860964.105408946,7611393.0377312228,16376307.441150498,16404811.163144447,16462744.810698513,16520119.785301499,16576947.260412429,16633238.186021134,6775640.3400568273,-2042214.7739164857,6855367.6784432102,6894936.433890827,6934313.8142294921,6973503.6469613835]
["Leova Sud","5-4",null,0,0,0,0,2156073.5382940792,6532611.3452604283,6676986.8376865508,7124927.7213049019,7551032.4501168476,9443036.5008005649,11594719.477582825,7456598.583030737,14842036.596649881,14847495.6142416,14853202.594338626,14858802.577690853,14864297.704233177,14869690.0711018,8507548.9512591418,1108840.4801184179,8513653.313325569,8516624.9154395815,8519544.2283684537,8522412.2978958916]
["Lopatna","11-7",null,0,0,0,0,1562864.8319743322,3450974.0135787437,3476056.9865721837,3677581.8405795577,4220265.2933595255,5199507.7041028207,6214648.0382942231,4131440.9075412033,7784143.540615432,7811449.2975260215,7873208.9392983979,7934433.3882353259,7995133.3481935188,8055319.3089525448,3409007.2961758967,-272622.98917995591,3498295.0906148595,3542650.6450487887,3586819.0883940398,3630804.1628723857]
["Pugăcenii","14-11",null,0,0,0,0,2957784.3290047697,6854201.3589182412,6898919.6791982539,7261805.7109950688,7792204.3386531938,9615971.3519503847,11581754.017875245,7588348.6991828782,14552213.627178641,14552476.464205096,14553091.187348168,14553700.758885521,14554305.281849269,14554904.857210884,6205269.2315628687,-758864.96944772662,6206178.1462099031,6206629.6939291749,6207079.3535512025,6207527.1628379319]
["Roşcani","14-13",null,0,0,0,0,2286000.9507429604,5187275.430522548,5193081.3462265423,5453505.7154185874,6420018.8341232063,7873722.3712492809,9330267.0203456469,5925816.0962253399,11611620.396066261,11622820.981991852,11648440.413341785,11673840.313207582,11699025.072218915,11723998.993192879,4675170.520604183,-1024438.5589233193,4712115.3963915631,4730473.3336890666,4748756.9693834782,4766967.7895068573]
["Şerpeni","14-6",null,0,0,0,0,1176990.6662315265,6239505.1840208052,6384449.2804690106,6737729.5891763754,6684091.8899963377,8404537.1640991252,10446056.215277122,5318055.140320343,13708419.052606061,13711454.519014472,13717643.561809001,13723773.109461922,13729844.351876071,13735858.45515622,5800126.5363430195,-2597770.0936700511,5808761.0788209802,5813045.3719068998,5817308.2648453852,5821550.1856393879]
["Suvorov","17-3",null,0,0,0,0,1920492.7580701131,61394400.737057485,64630638.180984147,70486394.971788615,73492895.639554992,94059712.156276971,119539980.64653079,65379278.884995103,159275178.48996532,159454851.73272943,159948788.6534954,160439203.9787032,160926168.14026397,161409750.16145068,90176916.287524909,-3993160.7986057829,90982787.137586713,91383178.807918295,91781919.78770037,92179043.090743959]
["Talmaz","17-2",null,0,0,0,0,5117605.5451893862,16552931.434036909,16996391.838076342,18007682.42179824,16483739.613765236,20958774.907282002,26426038.929706495,16556774.69703305,34617951.742278345,34623531.165626042,34637927.571935356,34652214.621547051,34666394.50159508,34680469.355470732,21172100.206293773,3105126.9788636724,21195852.358907674,21207640.307796042,21219371.069135211,21231045.786676165]
["Teţcani","1-1",null,0,0,0,0,5899488.3473836817,11220089.589394815,11413603.271677656,14104727.885318566,18302616.646602146,22485662.407505635,26056343.600278802,16639431.035592446,27614738.609379862,27661013.162163239,27751362.223890949,27840804.304384105,{"$f":"INDIRECT(\"'ERR \"&$A148&\"'!\"&T$127&\"46\")","v":27929357.543267392},28017039.717373021,17042061.31408086,6038067.6311156638,17180486.572690293,17248975.268835995,17316994.191058788,17384552.734837126]
["TOTAL",null,null,{"$f":"SUM(D133:D148)","v":0},{"$f":"SUM(E133:E148)","v":0},0,0,56426455.918397442,212971398.07363245,218865062.62428051,235769703.87276638,247246624.51846957,310746329.7762484,383842441.53859508,230796371.39322689,492440840.99111944,492927257.28184277,494125730.96103728,495314670.8809337,496494267.71671784,497664708.33007199,263895784.93950954,1568266.1059015114,265760902.90923977,266687159.9862169,267609327.63594013,268527487.64695466]
["Total in 2005 USD, PPP",null,null,{"$f":"D149/5.923","v":0},{"$f":"E149/5.923","v":0},0,0,9526668.2286674734,35956677.034211114,36951724.231686734,39805791.638150662,41743478.730114736,52464347.421281174,64805409.680667751,38966127.197911009,83140442.510741085,83222565.808178753,83424908.148073152,83625640.871337786,83824796.170305222,84022405.593461424,44554412.449689269,264775.63834231155,44869306.586061075,45025689.68195457,45181382.346098281,45336398.387127243]
[]
["Benefits of 11 selected Systems"]
["Blindeşti",null,null,{"$f":"VLOOKUP($A153,$A$133:$AA$148,D$121,FALSE)","v":0},0,0,0,679042.73063331423,3071645.4466811479,3140610.3878577161,3319345.4202342089,3296377.0447224244,4137504.5744412723,{"$f":"VLOOKUP($A153,$A$133:$AA$148,N$121,FALSE)","v":5133621.7243531346},2748984.3273826842,6704325.8569656182,6705115.127245253,6707317.1835478675,6709503.7701529982,6711675.1964546004,6713831.7656587409,2853896.5183557328,-1102644.6280198439,2857331.748349851,2859040.7212361749,2860744.0860933447,2862441.9550819425]
["Cahul",null,null,0,0,0,0,3071699.7126682145,12140454.441025726,12528449.979508458,13335413.685128121,12324212.156873418,15721070.616464559,19917441.677994203,12078545.640658904,26247754.916692443,26247961.026322868,26248163.013760678,26248360.961449739,26248554.950185012,26248745.059145581,15776069.350370359,1606283.0633898131,15776283.685691103,15776387.649146676,15776489.533333145,15776589.379835878]
["Coşniţa",null,null,0,0,0,0,4906233.4177943263,15055233.882918134,15345379.880420335,16150808.842144778,15500348.558366721,19491467.468184587,24179672.779503044,14007022.094594836,31581553.248077702,31716431.852412824,32077541.45608981,32436007.439121835,32791882.673921783,33145218.975454301,15624375.936410848,-2136510.7791017368,16186659.340925302,16466239.923311291,16744807.465478128,17022382.228230201]
["Criuleni",null,null,0,0,0,0,1758775.73943292,4454410.6854240075,4502451.2976055499,4742161.5909802727,5014645.9046216998,6222199.5305091878,7545283.0552519225,4730829.4517194582,9597719.8649864569,9620862.0581067149,9677469.9787931424,9733624.3124944121,9789334.1309502237,9844608.3244654946,4329834.6929521132,-564453.11874915333,4414847.6876937365,4457097.7137434464,4499181.3107007341,4541101.807147447]
["Grozeşti",null,null,0,0,0,0,4026401.8712728159,8619847.999003917,8632294.1267350186,9098700.9163107779,10644134.605649598,13036856.601957042,15457447.269156981,10333133.169749428,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259]
["Jora de Jos",null,null,0,0,0,0,2471968.6250184258,7288108.8976452081,7374931.5670496169,7779665.1492391657,8584349.2334498391,10639789.710556313,12860964.105408946,7611393.0377312228,16376307.441150498,16404811.163144447,16462744.810698513,16520119.785301499,16576947.260412429,16633238.186021134,6775640.3400568273,-2042214.7739164857,6855367.6784432102,6894936.433890827,6934313.8142294921,6973503.6469613835]
["Leova Sud",null,null,0,0,0,0,2156073.5382940792,6532611.3452604283,6676986.8376865508,7124927.7213049019,7551032.4501168476,9443036.5008005649,11594719.477582825,7456598.583030737,14842036.596649881,14847495.6142416,14853202.594338626,14858802.577690853,14864297.704233177,14869690.0711018,8507548.9512591418,1108840.4801184179,8513653.313325569,8516624.9154395815,8519544.2283684537,8522412.2978958916]
["Lopatna",null,null,0,0,0,0,1562864.8319743322,3450974.0135787437,3476056.9865721837,3677581.8405795577,4220265.2933595255,5199507.7041028207,6214648.0382942231,4131440.9075412033,7784143.540615432,7811449.2975260215,7873208.9392983979,7934433.3882353259,7995133.3481935188,8055319.3089525448,3409007.2961758967,-272622.98917995591,3498295.0906148595,3542650.6450487887,3586819.0883940398,3630804.1628723857]
["Pugăcenii",null,null,0,0,0,0,2957784.3290047697,6854201.3589182412,6898919.6791982539,7261805.7109950688,7792204.3386531938,9615971.3519503847,11581754.017875245,7588348.6991828782,14552213.627178641,14552476.464205096,14553091.187348168,14553700.758885521,14554305.281849269,14554904.857210884,6205269.2315628687,-758864.96944772662,6206178.1462099031,6206629.6939291749,6207079.3535512025,6207527.1628379319]
["Roşcani",null,null,0,0,0,0,2286000.9507429604,5187275.430522548,5193081.3462265423,5453505.7154185874,6420018.8341232063,7873722.3712492809,9330267.0203456469,5925816.0962253399,11611620.396066261,11622820.981991852,11648440.413341785,11673840.313207582,11699025.072218915,11723998.993192879,4675170.520604183,-1024438.5589233193,4712115.3963915631,4730473.3336890666,4748756.9693834782,4766967.7895068573]
["Chircani-Zîrneşti",null,null,0,0,0,0,15080154.288508281,35148615.176582798,35649503.476577409,37827899.359458521,39578108.319021925,49222740.356705114,59975140.273274951,41399915.60923779,75820136.018722802,75839083.838746771,75857652.702370256,75875850.188721269,75893683.725345269,75911160.5912368,44972870.612269677,10512506.462813968,44992318.260611817,45001751.352262214,45010995.782079615,45020055.323300652]
["TOTAL",null,null,{"$f":"SUM(D153:D163)","v":0},0,0,0,40957000.035344437,107803378.6775609,109418665.56543764,115771815.95179395,120925696.7389584,150603866.78692114,183790959.43904111,118012027.61705448,234255194.67685515,234505890.5936929,235096215.44933665,235681626.66501048,236262222.51351362,236838099.30218959,120652162.17861986,4044108.9175862046,121535529.07685913,121974311.11029947,122411210.36021388,122846264.4822728,"Benefits Sensitivity Parameter"]
["Total With Sensitivity Parameter",null,null,{"$f":"D164*$AB$165","v":0},0,0,0,40957000.035344437,107803378.6775609,109418665.56543764,115771815.95179395,120925696.7389584,150603866.78692114,183790959.43904111,118012027.61705448,234255194.67685515,234505890.5936929,235096215.44933665,235681626.66501048,236262222.51351362,236838099.30218959,120652162.17861986,4044108.9175862046,121535529.07685913,121974311.11029947,122411210.36021388,122846264.4822728,{"$f":"'ERR & Sensitivity Analysis'!D21","v":1}]
["Total w/ Sensitivity Parameter in 2005 USD, PPP",null,null,{"$f":"D165/5.923","v":0},{"$f":"E165/5.923","v":0},0,0,6914907.9917853177,18200806.800195999,18473521.115218241,19546144.850885354,20416291.868809454,25426957.080351368,31030045.490299024,19924367.316740584,39550091.959624372,39592417.793971449,39692084.323710389,39790921.267096147,39888945.215855755,39986172.429881744,20370110.109508671,682780.50271588797,20519251.912351701,20593332.958011054,20667096.126998797,20740547.776848353]
[]
["Costs"]
["Blindeşti","3-2",null,{"$f":"INDIRECT(\"'ERR \"&$A169&\"'!\"&D$127&\"57\")","v":1686545.8579881655},7592037.9918744843,11270698.095412012,9198698.9176578205,4653301.5889882632,1426488.7715852256,0,0,0,0,{"$f":"INDIRECT(\"'ERR \"&$A169&\"'!\"&N$127&\"57\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cahul","6-9",null,6372692.307692307,24630121.474072509,38487538.341478489,31233290.843841806,15005871.229187306,3570819.9466148121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cărpinenii de Sus","4-5-1",null,11484852.071005916,40189933.232857227,64697793.208299756,52294322.243942946,23536340.3941014,3395803.5625634268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chircani-Zîrneşti","6-6",null,11712448.224852068,45659788.508155987,71357712.98389408,57929428.731007166,28276720.669564962,7355739.4869260835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coşniţa","12-3",null,3688224.8520710054,17942926.396248315,26429959.845473774,21632588.045849316,11880536.333277371,4894856.939003556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Criuleni","14-2",null,1581501.4792899406,7553830.6696384698,11055833.932762029,9042758.1302788053,4734987.0996207129,1663902.3012549314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grozeşti","3-6",null,3120051.4792899401,12924939.418184677,19735428.906106383,16058030.341305338,7930543.4724270059,2182863.9270073012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jora de Jos","11-6",null,3349748.520710059,13902886.758622903,21233700.968594968,17278505.979142483,8568340.9760937337,2406580.5222729854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Leova Sud","5-4",null,1838276.6272189347,8870006.3499639612,12987083.549687805,10626334.933862301,5651475.3330518287,2099160.4389827256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lopatna","11-7",null,945399.40828402352,5279470.5176995052,7405554.960372597,6089526.5904340046,3364776.4252212108,1404727.3865804356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pugăcenii","14-11",null,{"$f":"INDIRECT(\"'ERR \"&$A179&\"'!\"&D$127&\"57\")","v":2871213.0177514791},11860457.537456391,18106506.774777621,14730893.503836203,7234996.6001695534,1936319.1077349144,0,0,0,0,{"$f":"INDIRECT(\"'ERR \"&$A179&\"'!\"&N$127&\"57\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Roşcani","14-13",null,1505636.0946745558,7328954.8035515407,10673807.88962868,8736142.52371509,4613901.7969634617,1671511.7092571657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Şerpeni","14-6",null,3559837.2781065083,14444715.17075547,22198590.080342516,18048039.8104969,8829803.5770462267,2318311.3894470697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Suvorov","17-3",null,58515554.733727798,206491851.94586223,332451401.17948753,268820056.01913196,123150974.1929884,21017670.614137296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Talmaz","17-2",null,8047566.5680473354,30782748.225621812,48287600.352775156,39170666.785129763,18763532.947775662,4389592.2476552073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Teţcani","1-1",null,7995044.3786982233,28403593.648177896,45466439.559070267,36772003.058778241,16650101.27232023,2548115.511114541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",null,null,{"$f":"SUM(D169:D184)","v":128274592.89940827},{"$f":"SUM(E169:E184)","v":483858262.64874345},761845650.6281637,617661286.45841026,292846203.90879732,64282463.862137683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Investment Sensitivity Parameter"]
["Total With Sensitivity Parameter",null,null,{"$f":"D185*$AB$186","v":128274592.89940827},483858262.64874345,761845650.6281637,617661286.45841026,292846203.90879732,64282463.862137683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'ERR & Sensitivity Analysis'!D20","v":1}]
["Total With Sensitivity Parameter in USD, PPP",null,null,{"$f":"D186/5.923","v":21657030.710688546},{"$f":"E186/5.923","v":81691416.95909901},128624962.11854866,104281831.24403347,49442209.000303447,10853024.457561655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000}]
[]
["Costs of 11 selected Systems"]
["Blindeşti",null,null,{"$f":"VLOOKUP($A190,$A$169:$AA$184,D$121,FALSE)","v":1686545.8579881655},7592037.9918744843,11270698.095412012,9198698.9176578205,4653301.5889882632,1426488.7715852256,0,0,0,0,{"$f":"VLOOKUP($A190,$A$169:$AA$184,N$121,FALSE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cahul",null,null,6372692.307692307,24630121.474072509,38487538.341478489,31233290.843841806,15005871.229187306,3570819.9466148121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coşniţa",null,null,3688224.8520710054,17942926.396248315,26429959.845473774,21632588.045849316,11880536.333277371,4894856.939003556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Criuleni",null,null,1581501.4792899406,7553830.6696384698,11055833.932762029,9042758.1302788053,4734987.0996207129,1663902.3012549314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grozeşti",null,null,3120051.4792899401,12924939.418184677,19735428.906106383,16058030.341305338,7930543.4724270059,2182863.9270073012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jora de Jos",null,null,3349748.520710059,13902886.758622903,21233700.968594968,17278505.979142483,8568340.9760937337,2406580.5222729854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Leova Sud",null,null,1838276.6272189347,8870006.3499639612,12987083.549687805,10626334.933862301,5651475.3330518287,2099160.4389827256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lopatna",null,null,945399.40828402352,5279470.5176995052,7405554.960372597,6089526.5904340046,3364776.4252212108,1404727.3865804356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pugăcenii",null,null,2871213.0177514791,11860457.537456391,18106506.774777621,14730893.503836203,7234996.6001695534,1936319.1077349144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Roşcani",null,null,1505636.0946745558,7328954.8035515407,10673807.88962868,8736142.52371509,4613901.7969634617,1671511.7092571657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chircani-Zîrneşti",null,null,11712448.224852068,45659788.508155987,71357712.98389408,57929428.731007166,28276720.669564962,7355739.4869260835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",null,null,{"$f":"SUM(D190:D200)","v":38671737.86982248},163545420.42546874,248743826.24818844,202556198.5409303,101915451.52456541,30612970.537220139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total With Sensitivity Parameter",null,null,{"$f":"D201*$AB$186","v":38671737.86982248},163545420.42546874,248743826.24818844,202556198.5409303,101915451.52456541,30612970.537220139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Total With Sensitivity Parameter in 2005 USD, PPP",null,null,{"$f":"D202/5.923","v":6529079.4985349448},{"$f":"E202/5.923","v":27611923.083820488},41996256.330945201,34198243.886701047,17206728.26685217,5168490.7204491198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["NET BENEFITS",null,null,{"$f":"D165-D202","v":-38671737.86982248},-163545420.42546874,-248743826.24818844,-202556198.5409303,-60958451.489220977,77190408.14034076,109418665.56543764,115771815.95179395,120925696.7389584,150603866.78692114,183790959.43904111,118012027.61705448,234255194.67685515,234505890.5936929,235096215.44933665,235681626.66501048,236262222.51351362,236838099.30218959,120652162.17861986,4044108.9175862046,121535529.07685913,121974311.11029947,122411210.36021388,122846264.4822728]
["NET BENEFITS in 2005 USD, PPP",null,null,{"$f":"D205/5.923","v":-6529079.4985349448},{"$f":"E205/5.923","v":-27611923.083820488},-41996256.330945201,-34198243.886701047,-10291820.275066854,13032316.079746878,18473521.115218241,19546144.850885354,20416291.868809454,25426957.080351368,31030045.490299024,19924367.316740584,39550091.959624372,39592417.793971449,39692084.323710389,39790921.267096147,39888945.215855755,39986172.429881744,20370110.109508671,682780.50271588797,20519251.912351701,20593332.958011054,20667096.126998797,20740547.776848353]
["COMBINED ERR",null,null,{"$f":"IRR(D205:AA205)","v":0.14308504159672197}]
["Future Economic Benefits of RBM (improved water management)"]

{"sheet":"Common Assumptions","index":4,"n_rows":97,"n_cols":33,"rows_kept":97,"cut":false,"hidden":false,"merged":[[0,0,0,8],[1,0,1,8],[2,0,2,8],[35,4,35,8],[36,4,36,8],[30,4,30,8],[31,4,31,8],[32,4,32,8],[33,4,33,8],[34,4,34,8],[25,4,25,8],[26,4,26,8],[27,4,27,8],[28,4,28,8],[29,4,29,8],[20,4,20,8],[21,4,21,8],[22,4,22,8],[23,4,23,8],[24,4,24,8],[17,4,17,8],[18,4,18,8],[19,4,19,8],[4,0,4,8],[13,4,13,8],[14,4,14,8],[15,4,15,8],[16,4,16,8]]}
["MILLENNIUM CHALLENGE CORPORATION"]
["Moldova: Combined CIS Rehabilitation Project"]
[{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
["Common Assumptions and Parameters Across Irrigation Systems"]
["EXCHANGE RATE",null,"lei/dollar",10.52]
["Years:",null,2009,2010,2011,2012,2013,2014,2015]
["Inflation Rates ",null,4,4,6,9.3000000000000007,9.3000000000000007,9.3000000000000007,9.3000000000000007]
["Aggregate Deflator by year",null,{"$f":"(1+C8/100)","v":1.04},{"$f":"+C9*(1+D8/100)","v":1.0816000000000001},1.1464960000000002,1.2531201280000002,1.3696602999040002,1.4970387077950722,1.6362633076200139]
["Fraction of CIS costs in years",null,0,0.06,0.18,0.33,0.28999999999999998,0.13,null,{"$f":"SUM(C10:H10)","v":0.9900000000000001}]
[]
["Parameter",null,"Units",null,"Description"]
["Additional labor requirement, HVA",null,"person days per ha.",{"$f":"7000000/12000","v":583.33333333333337}]
["Energy subsidy value per hectare",null,"USD/kWt*H",{"$f":"+D13/2000","v":0.29166666666666669},"Based on 7m lei total subsidy, 12000 ha. and 2000 cubic meters per hectare used"]
["Per hectare savings in central administrative costs",null,"Lei",{"$f":"20000000/14000*0.25","v":357.14285714285717},"based on 2 million USD central administration costs divided by area irrigated by CIS"]
["Energy savings per hectare due to rehabilitation",null,"KWH per year",50,"Guess"]
["Price of electricity (at world factor prices)",null,"USD/kWt*H",0.12,"Need best estimate of long run average value"]
[]
["Water"]
["Water tax",null,"Lei/cubic m"]
["Water tariff without project","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.","Lei/cubic m",1,"Using likely economic cost of water on average.  Farmers sometimes receive a subsidy on water delivery."]
["Average water tariff with project",null,"Lei/cubic m",1.38,"Average calculated across the 16 systems"]
[]
["Labor "]
["Shadow value, person-day agricultural labor",null,"Percent",0.8]
[]
["Land"]
["Conversion rate large to small farms",null,"Percent by Year X of project",0.25,"Either large farms will become more like small and medium farms, or they will break into smaller units as landowners rent to smaller, more productive farmers for higher rents or farm themselves."]
["Conversion rate large to medium farms",null,"Percent by Year X of project",0.25,"Either large farms will become more like small and medium farms, or they will break into smaller units as landowners rent to smaller, more productive farmers for higher rents or farm themselves."]
["Number of years to complete farm restructuring",null,"Years (X)",8,"Either large farms will become more like small and medium farms, or they will break into smaller units as landowners rent to smaller, more productive farmers for higher rents or farm themselves.  Most leases are for 3 years, so this permits two renewals before better allocation is found"]
[]
["Technology Adoption Parameters"]
["Increased probability to irrigate due to credit",null,null,0,"There is no evidence in farm survey that credit increases irrigated area"]
["Increased probability to irrigate due to extension services",null,null,0,"Farm survey -based estimate (under Tobit Estimation=.3, but endogeneity and potential for land transactions reduces the impact of this)"]
["Increased irrigated land area under hva due to credit",null,null,0.2,"Estimate in Farm survey using tobit specification=.22"]
["Increased irrigated land area under hva due to extension services",null,null,0,"Estimate in Farm survey is negative, controlling as well as possible for endogeneity of extension service use"]
[]
["Market Distortions"]
["Output price adjustment factor for taxes, subsidies, grains and technical crops",null,null,"+ or -",-0.1,"Trade barriers and value chain assessment"]
["Output price adjustment factor for taxes, subsidies, fruits and vegetables",null,null,"+ or -",0.02,"Trade barriers and value chain assessment"]
[]
[]
["Project Output: Greater Water Reliability and Sustainability "]
[]
["Water reliability measured on a range of",null,1,"(low)  to",5,null,"(high)"]
["Water reliability post rehabilitation",null,5,"Will depend upon maximum designed reliability "]
["Annual depreciation in water reliability, with project",null,{"$f":"'ERR & Sensitivity Analysis'!D23","v":8.0000000000000002E-3},"Will depend upon Institutional arrangements agreed to"]
["Annual depreciation in water reliability, without project",null,0.02,"Based on typical depreciation without proper maintenance"]
[]
["RELIABILITY PROFILE OVER TIME, With project","Year post rehabilitation",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"C45&\"-\"&E45&\" Scale\"","v":"1-5 Scale"},null,5,{"$f":"D51*(1-$C$47)","v":4.96},4.9203200000000002,4.8809574400000004,4.84190978048,4.8031745022361596,4.7647491062182699,4.7266311133685237,4.6888180644615751,4.6513075199458829,4.6140970597863156,4.577184283308025,4.540566809041561,4.5042422745692283,4.4682083363726743,4.4324626696816933,4.39700296832424,4.3618269445776461,4.3269323290210249,4.2923168703888566,4.2579783354257454,4.2239145087423395,4.1901231926724005,4.1566022071310211,4.1233493894739732,4.0903625943581812,4.0576396936033161,4.0251785760544898,3.9929771474460538,3.9610333302664853]
[null,"Rounded",null,{"$f":"ROUND(D51,0)","v":5},{"$f":"ROUND(E51,0)","v":5},{"$f":"ROUND(F51,0)","v":5},5,5,5,5,5,5,5,5,5,5,5,4,4,4,4,4,4,{"$f":"ROUND(X51,0)","v":4},4,4,4,4,4,4,4,4,4]
[]
["RELIABILITY PROFILE OVER TIME, Without project","Year post rehabilitation",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,{"$f":"C45&\"-\"&E45&\" Scale\"","v":"1-5 Scale"},null,3.2,{"$f":"+D55*(1-$C$48)","v":3.1360000000000001},3.07328,3.0118144,2.951578112,2.89254654976,2.8346956187647998,2.7780017063895039,2.7224416722617137,2.6679928388164793,2.6146329820401495,2.5623403223993466,2.5110935159513597,2.4608716456323325,2.4116542127196858,2.363421128465292,2.3161527058959859,2.2698296517780663,2.224433058742505,2.1799443975676547,2.1363455096163015,2.0936185994239755,2.0517462274354958,2.010711302886786,1.9704970768290502,1.9310871352924692,1.8924653925866197,1.8546160847348874,1.8175237630401897,1.7811732877793858]
[null,"Rounded",null,{"$f":"ROUND(D55,0)","v":3},{"$f":"ROUND(E55,0)","v":3},{"$f":"ROUND(F55,0)","v":3},3,3,3,3,3,3,3,3,3,3,2,2,2,2,2,2,2,{"$f":"ROUND(X55,0)","v":2},2,2,2,2,2,2,2,2,2]
[]
[]
["Irrigation Technology Choices and Costs"]
["Irrigation Type, with project"]
["Sprinkler",null,null,"Percent",null,null,0.8,null,null,null,"Assumption used by MCA Moldova based on current practice"]
["Drip",null,null,"Percent",null,null,0.2,null,null,null,"Assumption used by MCA Moldova based on current practice"]
["Irrigation Type, without project"]
["Sprinkler",null,null,"Percent",null,null,0.8,null,null,null,"Assumption used by MCA Moldova based on current practice"]
["Drip",null,null,"Percent",null,null,0.2,null,null,null,"Assumption used by MCA Moldova based on current practice"]
["Cost of Irrigation Equipment per hectare",null,null,"Lei",null,null,10000,null,null,null,"Based on regression of farm survey reported value of medium-term depreciable assets on hectares irrigated (farms have 6,000-8,000 lei per ha. more equipment which irrigate.  New equipment may cost more)"]
[]
["Timing of Benefits"]
["Time to full adoption Irrigation",null,null,"Years",8,null,"At least 50% of land must be represented in the WUO for construction to occur.  This assumes some slippage…"]
["Initial fraction of land irrigated",null,null,"Fraction",0.45]
["Magnitude of Benefits of HVA"]
["Factor to Reduce/ Increase Income per hectare on HVA",null,"Fraction",{"$f":"'ERR & Sensitivity Analysis'!D24","v":0.9},"To adjust for possible adverse relative price trends, HVA relative to grains and technical crops.  Note:  Worldwide, the trend in relative prices is towards higher HVA prices versus grains."]
["Factor to Reduce per hectare income, unirriated grains, North",null,null,0.9,"Based on averages for 2006-2008 see Table below"]
["Factor to Reduce per hectare income, unirrigated grains, Center",null,null,0.8,"Based on averages for 2006-2008 see Extra Data.  Higher number reduces benefits of irrigation"]
["Factor to Reduce per hectare income, unirrigated grains, South",null,null,0.75,"Based on averages for 2006-2008 see Extra Data"]
["Factor to increase marginal yield reduction on unirrigated HVA crops",null,null,0.1,"Conservatively, assumes HVA are less drought resistance than other crops"]
["Impact of finance program on profits through improved marketability/market access",null,null,3.5000000000000003E-2,"Studies by Dahlberg and others show that post-harvest investments will be needed to maintain prices for HVA"]
[]
["Costs"]
[]
[]
[null,null,null,null,null,"MCC program is 5 years, but additional support may be needed"]
[]
["Years",null,null,null,1,2,3,4,5]
["River Basin Management",null,"Real Lei per hectare",null,{"$f":"350000/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!C9","v":227.88702070055385},{"$f":"780000/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!D9","v":488.32933007261539},{"$f":"380000/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!E9","v":224.43776660328234},{"$f":"260000/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!F9","v":140.49650723949873},{"$f":"270000/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!G9","v":133.48601926477818}]
["GHS",null,"Real Lei per hectare",null,{"$f":"1077895/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!C9","v":701.82365765149575},{"$f":"1059003/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!C9","v":689.5229673798533},{"$f":"1081287/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!D9","v":676.95404657208735},{"$f":"1022629/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!E9","v":603.99097058881057},{"$f":"901616/'ERR by System'!$U$24*'Common Assumptions'!$D$6/'Common Assumptions'!F9","v":487.20730335095345}]
["IMT",null,"Real Lei per hectare",null,{"$f":"1606788*ex_rate/('ERR by System'!$U$24*C9)","v":1046.18894347829},{"$f":"1684461*ex_rate/('ERR by System'!$U$24*D9)","v":1054.5791175172408},{"$f":"1535288*ex_rate/('ERR by System'!$U$24*E9)","v":906.78055213900041},{"$f":"1220240*ex_rate/('ERR by System'!$U$24*F9)","v":659.38253074586896},{"$f":"934605*ex_rate/('ERR by System'!$U$24*G9)","v":462.06185568502963}]
["Willingness to Pay",null,"Percentage",null,0.5,0.4,0.3,0.2,0]
[]
[]
[]
[]
[]
[0]
["   Value",2]
[]
["Share of GHS borne by USAID",null,null,0.21]

{"sheet":"Cost and Benefits Summary CIS","index":5,"n_rows":204,"n_cols":28,"rows_kept":204,"cut":false,"hidden":true,"merged":[[0,0,0,17]]}
["ERR, Combined CIS Rehab Project"]
[]
["Central Irrigation Systems",null,null,null,null,null,-2,-1,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
["INCOME BENEFITS:"]
["Increased Farm Profits, Small Farms"]
["Increased Farm Profits, Medium Farms"]
["Increased Farm Profits, Large Farms"]
[]
["Increased rents to landowners"]
["    Amount of Land Rented:"]
["    Increased rent values:"]
[]
["Increased Labor Income"]
["     Increased employment (person-days)"]
["     Economic value of additional person-day of employment"]
[]
["Adjustments for Market Distortions due to Trade Barriers, Subsidies and Taxes:"]
["       Energy subsidy with project:"]
["       Energy subsidy without project:"]
["       Adjustment to farm profits without project  "]
["       Adjustment to profits with project"]
["       Depletion of soil or water resources cost"]
[]
["EFFICIENCY BENEFITS"]
["Savings from reduced energy costs, original CIS-irrigated areas"]
["Savings to Government and Water Users due to more efficient management"]
[]
["TOTAL ECONOMIC BENEFITS"]
[]
["COSTS:"]
["     MCC Rehabilitation Costs",null,null,null,"Sum across systems"]
["     Administrative costs"]
["     Investment Costs, Farmers",null,null,null,"Sum across systems"]
["     On  Farm Equipment Investment by Farmers ",null,null,null,"Sum across systems"]
[]
["TOTAL COSTS"]
[]
["NET BENEFITS:"]
[]
["Irrigation Systems ERR:"]
[]
["TECHNICAL ASSISTANCE",null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
["INCOME BENEFITS:"]
["Increased Farm Profits, Small Farms"]
["Increased Farm Profits, Medium Farms"]
["Increased Farm Profits, Large Farms"]
[]
["Increased rents to landowners"]
["    Amount of Land Rented:"]
["    Increased rent values:"]
[]
["Increased Labor Income"]
["     Increased employment (person-days)"]
["     Economic value of additional person-day of employment"]
[]
["Adjustments for Market Distortions due to Trade Barriers, Subsidies and Taxes:"]
["       Energy subsidy with project:"]
["       Energy subsidy without project:"]
["       Adjustment to farm profits without project  "]
["       Adjustment to profits with project"]
["       Depletion of soil or water resources cost"]
[]
["EFFICIENCY BENEFITS"]
["Savings from reduced energy costs, original CIS-irrigated areas"]
["Savings to Government and Water Users due to more efficient management"]
[]
["TOTAL ECONOMIC BENEFITS"]
[]
["COSTS:"]
["MCC Costs:"]
[null,"Administrative and programmatic"]
[]
[]
["TOTAL COSTS"]
[]
["NET BENEFITS:"]
[]
[]
[]
["FINANCE PROGRAM",null,null,null,null,null,null,"Year",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
["INCOME BENEFITS:"]
["Increased Farm Profits, Small Farms"]
["Increased Farm Profits, Medium Farms"]
["Increased Farm Profits, Large Farms"]
[]
["Increased rents to landowners"]
["    Amount of Land Rented:"]
["    Increased rent values:"]
[]
["Increased Labor Income"]
["     Increased employment (person-days)"]
["     Economic value of additional person-day of employment"]
[]
["Adjustments for Market Distortions due to Trade Barriers, Subsidies and Taxes:"]
["       Energy subsidy with project:"]
["       Energy subsidy without project:"]
["       Adjustment to farm profits without project  "]
["       Adjustment to profits with project"]
["       Depletion of soil or water resources cost"]
[]
["EFFICIENCY BENEFITS"]
["Savings from reduced energy costs, original CIS-irrigated areas"]
["Savings to Government and Water Users due to more efficient management"]
[]
["TOTAL ECONOMIC BENEFITS"]
[]
["COSTS:"]
["MCC Costs:"]
[null,"Administrative and programmatic"]
[]
[]
["TOTAL COSTS"]
[]
["NET BENEFITS:"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
["Total Benefits"]
[]
[]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,null,"C","D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[]
["Benefits"]
["Blindeşti","3-2",null,{"$f":"INDIRECT(\"'ERR \"&$A131&\"'!\"&D$125&\"46\")","v":0},{"$f":"INDIRECT(\"'ERR \"&$A131&\"'!\"&E$125&\"46\")","v":0},0,0,679042.73063331423,3071645.4466811479,3140610.3878577161,3319345.4202342089,3296377.0447224244,4137504.5744412723,5133621.7243531346,2748984.3273826842,6704325.8569656182,6705115.127245253,6707317.1835478675,6709503.7701529982,6711675.1964546004,{"$f":"INDIRECT(\"'ERR \"&$A131&\"'!\"&U$125&\"46\")","v":6713831.7656587409},2853896.5183557328,-1102644.6280198439,2857331.748349851,2859040.7212361749,2860744.0860933447,2862441.9550819425]
["Cahul","6-9",null,{"$f":"INDIRECT(\"'ERR \"&$A132&\"'!\"&D$125&\"46\")","v":0},0,0,0,3071699.7126682145,12140454.441025726,12528449.979508458,13335413.685128121,12324212.156873418,15721070.616464559,19917441.677994203,12078545.640658904,26247754.916692443,26247961.026322868,26248163.013760678,26248360.961449739,26248554.950185012,26248745.059145581,15776069.350370359,1606283.0633898131,15776283.685691103,15776387.649146676,15776489.533333145,15776589.379835878]
["Cărpinenii de Sus","4-5-1",null,0,0,0,0,1354878.5661782841,9761092.4515615609,10021314.487635726,10661353.052890604,11357583.989592431,14233776.354163511,17583062.707760695,8890804.0182314944,22969358.420034673,22970516.108616695,22973793.500569936,22977048.201826967,22980280.666201711,22983491.33843182,9052418.4166471492,-5028106.5293881949,9057486.6843749993,9060009.1194601934,9062523.9629865382,9065031.3667852171]
["Chircani-Zîrneşti","6-6",null,0,0,0,0,15080154.288508281,35148615.176582798,35649503.476577409,37827899.359458521,39578108.319021925,49222740.356705114,59975140.273274951,41399915.60923779,75820136.018722802,75839083.838746771,75857652.702370256,75875850.188721269,75893683.725345269,75911160.5912368,44972870.612269677,10512506.462813968,44992318.260611817,45001751.352262214,45010995.782079615,45020055.323300652]
["Coşniţa","12-3",null,0,0,0,0,4906233.4177943263,15055233.882918134,15345379.880420335,16150808.842144778,15500348.558366721,19491467.468184587,24179672.779503044,14007022.094594836,31581553.248077702,31716431.852412824,32077541.45608981,32436007.439121835,32791882.673921783,33145218.975454301,15624375.936410848,-2136510.7791017368,16186659.340925302,16466239.923311291,16744807.465478128,17022382.228230201]
["Criuleni","14-2",null,0,0,0,0,1758775.73943292,4454410.6854240075,4502451.2976055499,4742161.5909802727,5014645.9046216998,6222199.5305091878,7545283.0552519225,4730829.4517194582,9597719.8649864569,9620862.0581067149,9677469.9787931424,9733624.3124944121,9789334.1309502237,9844608.3244654946,4329834.6929521132,-564453.11874915333,4414847.6876937365,4457097.7137434464,4499181.3107007341,4541101.807147447]
["Grozeşti","3-6",null,0,0,0,0,4026401.8712728159,8619847.999003917,8632294.1267350186,9098700.9163107779,10644134.605649598,13036856.601957042,15457447.269156981,10333133.169749428,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259]
["Jora de Jos","11-6",null,0,0,0,0,2471968.6250184258,7288108.8976452081,7374931.5670496169,7779665.1492391657,8584349.2334498391,10639789.710556313,12860964.105408946,7611393.0377312228,16376307.441150498,16404811.163144447,16462744.810698513,16520119.785301499,16576947.260412429,16633238.186021134,6775640.3400568273,-2042214.7739164857,6855367.6784432102,6894936.433890827,6934313.8142294921,6973503.6469613835]
["Leova Sud","5-4",null,0,0,0,0,2156073.5382940792,6532611.3452604283,6676986.8376865508,7124927.7213049019,7551032.4501168476,9443036.5008005649,11594719.477582825,7456598.583030737,14842036.596649881,14847495.6142416,14853202.594338626,14858802.577690853,14864297.704233177,14869690.0711018,8507548.9512591418,1108840.4801184179,8513653.313325569,8516624.9154395815,8519544.2283684537,8522412.2978958916]
["Lopatna","11-7",null,0,0,0,0,1562864.8319743322,3450974.0135787437,3476056.9865721837,3677581.8405795577,4220265.2933595255,5199507.7041028207,6214648.0382942231,4131440.9075412033,7784143.540615432,7811449.2975260215,7873208.9392983979,7934433.3882353259,7995133.3481935188,8055319.3089525448,3409007.2961758967,-272622.98917995591,3498295.0906148595,3542650.6450487887,3586819.0883940398,3630804.1628723857]
["Pugăcenii","14-11",null,0,0,0,0,2957784.3290047697,6854201.3589182412,6898919.6791982539,7261805.7109950688,7792204.3386531938,9615971.3519503847,11581754.017875245,7588348.6991828782,14552213.627178641,14552476.464205096,14553091.187348168,14553700.758885521,14554305.281849269,14554904.857210884,6205269.2315628687,-758864.96944772662,6206178.1462099031,6206629.6939291749,6207079.3535512025,6207527.1628379319]
["Roşcani","14-13",null,0,0,0,0,2286000.9507429604,5187275.430522548,5193081.3462265423,5453505.7154185874,6420018.8341232063,7873722.3712492809,9330267.0203456469,5925816.0962253399,11611620.396066261,11622820.981991852,11648440.413341785,11673840.313207582,11699025.072218915,11723998.993192879,4675170.520604183,-1024438.5589233193,4712115.3963915631,4730473.3336890666,4748756.9693834782,4766967.7895068573]
["Şerpeni","14-6",null,0,0,0,0,1176990.6662315265,6239505.1840208052,6384449.2804690106,6737729.5891763754,6684091.8899963377,8404537.1640991252,10446056.215277122,5318055.140320343,13708419.052606061,13711454.519014472,13717643.561809001,13723773.109461922,13729844.351876071,13735858.45515622,5800126.5363430195,-2597770.0936700511,5808761.0788209802,5813045.3719068998,5817308.2648453852,5821550.1856393879]
["Suvorov","17-3",null,0,0,0,0,1920492.7580701131,61394400.737057485,64630638.180984147,70486394.971788615,73492895.639554992,94059712.156276971,119539980.64653079,65379278.884995103,159275178.48996532,159454851.73272943,159948788.6534954,160439203.9787032,160926168.14026397,161409750.16145068,90176916.287524909,-3993160.7986057829,90982787.137586713,91383178.807918295,91781919.78770037,92179043.090743959]
["Talmaz","17-2",null,0,0,0,0,5117605.5451893862,16552931.434036909,16996391.838076342,18007682.42179824,16483739.613765236,20958774.907282002,26426038.929706495,16556774.69703305,34617951.742278345,34623531.165626042,34637927.571935356,34652214.621547051,34666394.50159508,34680469.355470732,21172100.206293773,3105126.9788636724,21195852.358907674,21207640.307796042,21219371.069135211,21231045.786676165]
["Teţcani","1-1",null,0,0,0,0,5899488.3473836817,11220089.589394815,11413603.271677656,14104727.885318566,18302616.646602146,22485662.407505635,26056343.600278802,16639431.035592446,27614738.609379862,27661013.162163239,27751362.223890949,27840804.304384105,27929357.543267392,28017039.717373021,17042061.31408086,6038067.6311156638,17180486.572690293,17248975.268835995,17316994.191058788,17384552.734837126]
["TOTAL",null,null,{"$f":"SUM(D131:D146)","v":0},{"$f":"SUM(E131:E146)","v":0},0,0,56426455.918397442,212971398.07363245,218865062.62428051,235769703.87276638,247246624.51846957,310746329.7762484,383842441.53859508,230796371.39322689,492440840.99111944,492927257.28184277,494125730.96103728,495314670.8809337,496494267.71671784,497664708.33007199,263895784.93950954,1568266.1059015114,265760902.90923977,266687159.9862169,267609327.63594013,268527487.64695466]
[]
["Benefits of 11 selected Systems"]
["Blindeşti",null,null,{"$f":"VLOOKUP($A150,$A$131:$AA$146,D$119,FALSE)","v":0},0,0,0,679042.73063331423,3071645.4466811479,3140610.3878577161,3319345.4202342089,3296377.0447224244,4137504.5744412723,5133621.7243531346,2748984.3273826842,6704325.8569656182,6705115.127245253,6707317.1835478675,6709503.7701529982,6711675.1964546004,6713831.7656587409,2853896.5183557328,-1102644.6280198439,2857331.748349851,2859040.7212361749,2860744.0860933447,2862441.9550819425]
["Cahul",null,null,0,0,0,0,3071699.7126682145,12140454.441025726,12528449.979508458,13335413.685128121,12324212.156873418,15721070.616464559,19917441.677994203,12078545.640658904,26247754.916692443,26247961.026322868,26248163.013760678,26248360.961449739,26248554.950185012,26248745.059145581,15776069.350370359,1606283.0633898131,15776283.685691103,15776387.649146676,15776489.533333145,15776589.379835878]
["Coşniţa",null,null,0,0,0,0,4906233.4177943263,15055233.882918134,15345379.880420335,16150808.842144778,15500348.558366721,19491467.468184587,24179672.779503044,14007022.094594836,31581553.248077702,31716431.852412824,32077541.45608981,32436007.439121835,32791882.673921783,33145218.975454301,15624375.936410848,-2136510.7791017368,16186659.340925302,16466239.923311291,16744807.465478128,17022382.228230201]
["Criuleni",null,null,0,0,0,0,1758775.73943292,4454410.6854240075,4502451.2976055499,4742161.5909802727,5014645.9046216998,6222199.5305091878,7545283.0552519225,4730829.4517194582,9597719.8649864569,9620862.0581067149,9677469.9787931424,9733624.3124944121,9789334.1309502237,9844608.3244654946,4329834.6929521132,-564453.11874915333,4414847.6876937365,4457097.7137434464,4499181.3107007341,4541101.807147447]
["Grozeşti",null,null,0,0,0,0,4026401.8712728159,8619847.999003917,8632294.1267350186,9098700.9163107779,10644134.605649598,13036856.601957042,15457447.269156981,10333133.169749428,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259]
["Jora de Jos",null,null,0,0,0,0,2471968.6250184258,7288108.8976452081,7374931.5670496169,7779665.1492391657,8584349.2334498391,10639789.710556313,12860964.105408946,7611393.0377312228,16376307.441150498,16404811.163144447,16462744.810698513,16520119.785301499,16576947.260412429,16633238.186021134,6775640.3400568273,-2042214.7739164857,6855367.6784432102,6894936.433890827,6934313.8142294921,6973503.6469613835]
["Leova Sud",null,null,0,0,0,0,2156073.5382940792,6532611.3452604283,6676986.8376865508,7124927.7213049019,7551032.4501168476,9443036.5008005649,11594719.477582825,7456598.583030737,14842036.596649881,14847495.6142416,14853202.594338626,14858802.577690853,14864297.704233177,14869690.0711018,8507548.9512591418,1108840.4801184179,8513653.313325569,8516624.9154395815,8519544.2283684537,8522412.2978958916]
["Lopatna",null,null,0,0,0,0,1562864.8319743322,3450974.0135787437,3476056.9865721837,3677581.8405795577,4220265.2933595255,5199507.7041028207,6214648.0382942231,4131440.9075412033,7784143.540615432,7811449.2975260215,7873208.9392983979,7934433.3882353259,7995133.3481935188,8055319.3089525448,3409007.2961758967,-272622.98917995591,3498295.0906148595,3542650.6450487887,3586819.0883940398,3630804.1628723857]
["Pugăcenii",null,null,0,0,0,0,2957784.3290047697,6854201.3589182412,6898919.6791982539,7261805.7109950688,7792204.3386531938,9615971.3519503847,11581754.017875245,7588348.6991828782,14552213.627178641,14552476.464205096,14553091.187348168,14553700.758885521,14554305.281849269,14554904.857210884,6205269.2315628687,-758864.96944772662,6206178.1462099031,6206629.6939291749,6207079.3535512025,6207527.1628379319]
["Roşcani",null,null,0,0,0,0,2286000.9507429604,5187275.430522548,5193081.3462265423,5453505.7154185874,6420018.8341232063,7873722.3712492809,9330267.0203456469,5925816.0962253399,11611620.396066261,11622820.981991852,11648440.413341785,11673840.313207582,11699025.072218915,11723998.993192879,4675170.520604183,-1024438.5589233193,4712115.3963915631,4730473.3336890666,4748756.9693834782,4766967.7895068573]
["Chircani-Zîrneşti",null,null,0,0,0,0,15080154.288508281,35148615.176582798,35649503.476577409,37827899.359458521,39578108.319021925,49222740.356705114,59975140.273274951,41399915.60923779,75820136.018722802,75839083.838746771,75857652.702370256,{"$f":"VLOOKUP($A160,$A$131:$AA$146,S$119,FALSE)","v":75875850.188721269},75893683.725345269,75911160.5912368,44972870.612269677,10512506.462813968,44992318.260611817,45001751.352262214,45010995.782079615,45020055.323300652]
["TOTAL",null,null,{"$f":"SUM(D150:D160)","v":0},0,0,0,40957000.035344437,107803378.6775609,109418665.56543764,115771815.95179395,120925696.7389584,150603866.78692114,183790959.43904111,118012027.61705448,234255194.67685515,234505890.5936929,235096215.44933665,235681626.66501048,236262222.51351362,236838099.30218959,120652162.17861986,4044108.9175862046,121535529.07685913,121974311.11029947,122411210.36021388,122846264.4822728,"Benefits Sensitivity Parameter"]
["Total With Sensitivity Parameter",null,null,{"$f":"D161*$AB$162","v":0},{"$f":"E161*$AB$162","v":0},{"$f":"F161*$AB$162","v":0},{"$f":"G161*$AB$162","v":0},{"$f":"H161*$AB$162","v":40957000.035344437},{"$f":"I161*$AB$162","v":107803378.6775609},{"$f":"J161*$AB$162","v":109418665.56543764},{"$f":"K161*$AB$162","v":115771815.95179395},{"$f":"L161*$AB$162","v":120925696.7389584},{"$f":"M161*$AB$162","v":150603866.78692114},{"$f":"N161*$AB$162","v":183790959.43904111},{"$f":"O161*$AB$162","v":118012027.61705448},{"$f":"P161*$AB$162","v":234255194.67685515},{"$f":"Q161*$AB$162","v":234505890.5936929},{"$f":"R161*$AB$162","v":235096215.44933665},{"$f":"S161*$AB$162","v":235681626.66501048},{"$f":"T161*$AB$162","v":236262222.51351362},{"$f":"U161*$AB$162","v":236838099.30218959},{"$f":"V161*$AB$162","v":120652162.17861986},{"$f":"W161*$AB$162","v":4044108.9175862046},{"$f":"X161*$AB$162","v":121535529.07685913},{"$f":"Y161*$AB$162","v":121974311.11029947},{"$f":"Z161*$AB$162","v":122411210.36021388},{"$f":"AA161*$AB$162","v":122846264.4822728},{"$f":"'ERR & Sensitivity Analysis'!D21","v":1}]
[]
["Costs"]
["Blindeşti","3-2",null,{"$f":"INDIRECT(\"'ERR \"&$A165&\"'!\"&D$125&\"57\")","v":1686545.8579881655},{"$f":"INDIRECT(\"'ERR \"&$A165&\"'!\"&E$125&\"57\")","v":7592037.9918744843},11270698.095412012,9198698.9176578205,4653301.5889882632,1426488.7715852256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cahul","6-9",null,{"$f":"INDIRECT(\"'ERR \"&$A166&\"'!\"&D$125&\"57\")","v":6372692.307692307},24630121.474072509,38487538.341478489,31233290.843841806,15005871.229187306,3570819.9466148121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cărpinenii de Sus","4-5-1",null,11484852.071005916,40189933.232857227,64697793.208299756,52294322.243942946,23536340.3941014,3395803.5625634268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chircani-Zîrneşti","6-6",null,11712448.224852068,45659788.508155987,71357712.98389408,57929428.731007166,28276720.669564962,7355739.4869260835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coşniţa","12-3",null,3688224.8520710054,17942926.396248315,26429959.845473774,21632588.045849316,11880536.333277371,4894856.939003556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Criuleni","14-2",null,1581501.4792899406,7553830.6696384698,11055833.932762029,9042758.1302788053,4734987.0996207129,1663902.3012549314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grozeşti","3-6",null,3120051.4792899401,12924939.418184677,19735428.906106383,16058030.341305338,7930543.4724270059,2182863.9270073012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jora de Jos","11-6",null,3349748.520710059,13902886.758622903,21233700.968594968,17278505.979142483,8568340.9760937337,2406580.5222729854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Leova Sud","5-4",null,1838276.6272189347,8870006.3499639612,12987083.549687805,10626334.933862301,5651475.3330518287,2099160.4389827256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lopatna","11-7",null,945399.40828402352,5279470.5176995052,7405554.960372597,6089526.5904340046,3364776.4252212108,1404727.3865804356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pugăcenii","14-11",null,2871213.0177514791,11860457.537456391,18106506.774777621,14730893.503836203,7234996.6001695534,1936319.1077349144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Roşcani","14-13",null,1505636.0946745558,7328954.8035515407,10673807.88962868,8736142.52371509,4613901.7969634617,1671511.7092571657,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"INDIRECT(\"'ERR \"&$A176&\"'!\"&V$125&\"57\")","v":0},0,0,0,0,0]
["Şerpeni","14-6",null,3559837.2781065083,14444715.17075547,22198590.080342516,18048039.8104969,8829803.5770462267,2318311.3894470697,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Suvorov","17-3",null,58515554.733727798,206491851.94586223,332451401.17948753,268820056.01913196,123150974.1929884,21017670.614137296,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Talmaz","17-2",null,8047566.5680473354,30782748.225621812,48287600.352775156,39170666.785129763,18763532.947775662,4389592.2476552073,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Teţcani","1-1",null,7995044.3786982233,28403593.648177896,45466439.559070267,36772003.058778241,16650101.27232023,2548115.511114541,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",null,null,{"$f":"SUM(D165:D180)","v":128274592.89940827},{"$f":"SUM(E165:E180)","v":483858262.64874345},{"$f":"SUM(F165:F180)","v":761845650.6281637},{"$f":"SUM(G165:G180)","v":617661286.45841026},{"$f":"SUM(H165:H180)","v":292846203.90879732},{"$f":"SUM(I165:I180)","v":64282463.862137683},{"$f":"SUM(J165:J180)","v":0},{"$f":"SUM(K165:K180)","v":0},{"$f":"SUM(L165:L180)","v":0},{"$f":"SUM(M165:M180)","v":0},{"$f":"SUM(N165:N180)","v":0},{"$f":"SUM(O165:O180)","v":0},{"$f":"SUM(P165:P180)","v":0},{"$f":"SUM(Q165:Q180)","v":0},{"$f":"SUM(R165:R180)","v":0},{"$f":"SUM(S165:S180)","v":0},{"$f":"SUM(T165:T180)","v":0},{"$f":"SUM(U165:U180)","v":0},{"$f":"SUM(V165:V180)","v":0},{"$f":"SUM(W165:W180)","v":0},{"$f":"SUM(X165:X180)","v":0},{"$f":"SUM(Y165:Y180)","v":0},{"$f":"SUM(Z165:Z180)","v":0},{"$f":"SUM(AA165:AA180)","v":0},"Investment Sensitivity Parameter"]
["Total With Sensitivity Parameter",null,null,{"$f":"D181*$AB$182","v":128274592.89940827},{"$f":"E181*$AB$182","v":483858262.64874345},761845650.6281637,617661286.45841026,292846203.90879732,64282463.862137683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'ERR & Sensitivity Analysis'!D20","v":1}]
["Costs of 11 selected Systems"]
["Blindeşti",null,null,{"$f":"VLOOKUP($A184,$A$165:$AA$180,D$119,FALSE)","v":1686545.8579881655},{"$f":"VLOOKUP($A184,$A$165:$AA$180,E$119,FALSE)","v":7592037.9918744843},11270698.095412012,9198698.9176578205,4653301.5889882632,1426488.7715852256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Cahul",null,null,{"$f":"VLOOKUP($A185,$A$165:$AA$180,D$119,FALSE)","v":6372692.307692307},24630121.474072509,38487538.341478489,31233290.843841806,15005871.229187306,3570819.9466148121,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Coşniţa",null,null,3688224.8520710054,17942926.396248315,26429959.845473774,21632588.045849316,11880536.333277371,4894856.939003556,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Criuleni",null,null,1581501.4792899406,7553830.6696384698,11055833.932762029,9042758.1302788053,4734987.0996207129,1663902.3012549314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Grozeşti",null,null,3120051.4792899401,12924939.418184677,19735428.906106383,16058030.341305338,7930543.4724270059,2182863.9270073012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Jora de Jos",null,null,3349748.520710059,13902886.758622903,21233700.968594968,17278505.979142483,8568340.9760937337,2406580.5222729854,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Leova Sud",null,null,1838276.6272189347,8870006.3499639612,12987083.549687805,10626334.933862301,5651475.3330518287,2099160.4389827256,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Lopatna",null,null,945399.40828402352,5279470.5176995052,7405554.960372597,6089526.5904340046,3364776.4252212108,1404727.3865804356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Pugăcenii",null,null,2871213.0177514791,11860457.537456391,18106506.774777621,14730893.503836203,7234996.6001695534,1936319.1077349144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Roşcani",null,null,1505636.0946745558,7328954.8035515407,10673807.88962868,8736142.52371509,4613901.7969634617,1671511.7092571657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Chircani-Zîrneşti",null,null,11712448.224852068,45659788.508155987,71357712.98389408,57929428.731007166,28276720.669564962,7355739.4869260835,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TOTAL",null,null,{"$f":"SUM(D184:D194)","v":38671737.86982248},{"$f":"SUM(E184:E194)","v":163545420.42546874},{"$f":"SUM(F184:F194)","v":248743826.24818844},{"$f":"SUM(G184:G194)","v":202556198.5409303},{"$f":"SUM(H184:H194)","v":101915451.52456541},{"$f":"SUM(I184:I194)","v":30612970.537220139},{"$f":"SUM(J184:J194)","v":0},{"$f":"SUM(K184:K194)","v":0},{"$f":"SUM(L184:L194)","v":0},{"$f":"SUM(M184:M194)","v":0},{"$f":"SUM(N184:N194)","v":0},{"$f":"SUM(O184:O194)","v":0},{"$f":"SUM(P184:P194)","v":0},{"$f":"SUM(Q184:Q194)","v":0},{"$f":"SUM(R184:R194)","v":0},{"$f":"SUM(S184:S194)","v":0},{"$f":"SUM(T184:T194)","v":0},{"$f":"SUM(U184:U194)","v":0},{"$f":"SUM(V184:V194)","v":0},{"$f":"SUM(W184:W194)","v":0},{"$f":"SUM(X184:X194)","v":0},{"$f":"SUM(Y184:Y194)","v":0},{"$f":"SUM(Z184:Z194)","v":0},{"$f":"SUM(AA184:AA194)","v":0}]
["Total With Sensitivity Parameter",null,null,{"$f":"D195*$AB$182","v":38671737.86982248},{"$f":"E195*$AB$182","v":163545420.42546874},248743826.24818844,202556198.5409303,101915451.52456541,30612970.537220139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,null,{"$f":"D162-D196","v":-38671737.86982248},{"$f":"E162-E196","v":-163545420.42546874},-248743826.24818844,-202556198.5409303,-60958451.489220977,77190408.14034076,109418665.56543764,115771815.95179395,120925696.7389584,150603866.78692114,183790959.43904111,118012027.61705448,234255194.67685515,234505890.5936929,235096215.44933665,235681626.66501048,236262222.51351362,236838099.30218959,120652162.17861986,4044108.9175862046,121535529.07685913,121974311.11029947,122411210.36021388,122846264.4822728]
["COMBINED ERR",null,null,{"$f":"IRR(D197:AA197)","v":0.14308504159672197}]
["Future Economic Benefits of RBM (improved water management)",null,null,null,null,null,null,null,null,{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000},{"$f":"300000*'Common Assumptions'!$D$6","v":3156000}]
["Benefits with Finance",null,null,{"$f":"+D161+#REF!","v":{"$error":"#REF!"}},{"$f":"+E161+#REF!","v":{"$error":"#REF!"}},{"$f":"+F161+#REF!","v":{"$error":"#REF!"}},{"$f":"+G161+#REF!","v":{"$error":"#REF!"}},{"$f":"+H161+#REF!","v":{"$error":"#REF!"}},{"$f":"+I161+#REF!","v":{"$error":"#REF!"}},{"$f":"+J161+#REF!","v":{"$error":"#REF!"}},{"$f":"+K161+#REF!","v":{"$error":"#REF!"}},{"$f":"+L161+#REF!","v":{"$error":"#REF!"}},{"$f":"+M161+#REF!","v":{"$error":"#REF!"}},{"$f":"+N161+#REF!","v":{"$error":"#REF!"}},{"$f":"+O161+#REF!","v":{"$error":"#REF!"}},{"$f":"+P161+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q161+#REF!","v":{"$error":"#REF!"}},{"$f":"+R161+#REF!","v":{"$error":"#REF!"}},{"$f":"+S161+#REF!","v":{"$error":"#REF!"}},{"$f":"+T161","v":236262222.51351362},{"$f":"+U161+#REF!","v":{"$error":"#REF!"}},{"$f":"+V161+#REF!","v":{"$error":"#REF!"}},{"$f":"+W161+#REF!","v":{"$error":"#REF!"}},{"$f":"+X161+#REF!","v":{"$error":"#REF!"}},{"$f":"+Y161+#REF!","v":{"$error":"#REF!"}},{"$f":"+Z161+#REF!","v":{"$error":"#REF!"}},{"$f":"+AA161+#REF!","v":{"$error":"#REF!"}}]
["Costs with Finance",null,null,{"$f":"+D181+#REF!","v":{"$error":"#REF!"}},{"$f":"+E195+#REF!","v":{"$error":"#REF!"}},{"$f":"+F195+#REF!","v":{"$error":"#REF!"}},{"$f":"+G195+#REF!","v":{"$error":"#REF!"}},{"$f":"+H195+#REF!","v":{"$error":"#REF!"}},{"$f":"+I195+#REF!","v":{"$error":"#REF!"}},{"$f":"+J195+#REF!","v":{"$error":"#REF!"}},{"$f":"+K195+#REF!","v":{"$error":"#REF!"}},{"$f":"+L195+#REF!","v":{"$error":"#REF!"}},{"$f":"+M195+#REF!","v":{"$error":"#REF!"}},{"$f":"+N195+#REF!","v":{"$error":"#REF!"}},{"$f":"+O195+#REF!","v":{"$error":"#REF!"}},{"$f":"+P195+#REF!","v":{"$error":"#REF!"}},{"$f":"+Q195+#REF!","v":{"$error":"#REF!"}},{"$f":"+R195+#REF!","v":{"$error":"#REF!"}},{"$f":"+S195+#REF!","v":{"$error":"#REF!"}},{"$f":"+T195","v":0},{"$f":"+U195+#REF!","v":{"$error":"#REF!"}},{"$f":"+V195+#REF!","v":{"$error":"#REF!"}},{"$f":"+W195+#REF!","v":{"$error":"#REF!"}},{"$f":"+X195+#REF!","v":{"$error":"#REF!"}},{"$f":"+Y195+#REF!","v":{"$error":"#REF!"}},{"$f":"+Z195+#REF!","v":{"$error":"#REF!"}},{"$f":"+AA195+#REF!","v":{"$error":"#REF!"}}]
["NET BENEFITS THVA",null,null,{"$f":"+D200-D201+D199","v":{"$error":"#REF!"}},{"$f":"+E200-E201+E199","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},239418222.51351362,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,{"$f":"IRR(D202:AA202)","v":{"$error":"#VALUE!"}}]

{"sheet":"Cover","index":6,"n_rows":43,"n_cols":12,"rows_kept":43,"cut":false,"hidden":true,"merged":[[0,0,0,12],[28,0,28,12],[11,0,11,12],[13,0,20,12],[2,11,2,12],[24,0,25,11]]}
["Transition to High Value Added Agriculture Project"]
[]
["Date:","2009-05-30",null,null,null,null,null,null,null,null,null,"DRAFT:  NOT FINAL"]
["This spreadsheet is a draft and is being provided to facilitate:"]
["1.  Communication and work product of engineering feasibility team."]
["2.  Review by Economic Analysis Practice Group"]
["3.  Discussion and input on the part of MCA-Moldova and others"]
[]
["Key parameters remain unknown at the time of this model's construction, and ERRs should be considered final."]
[]
[]
["System-Specific ERR Estimations Moldovan Irrigation System Rehabilitation Project"]
["Background on Project"]
["This Spreadsheet calculates economic rates of return system-by-system for a project to rehabilitate up to 16 formerly centrally owned and operated irrigation systems.   The project will lead to the creation and capacity-building of Water User Assocations to own, maintain, and operate the assets of the system and deliver water service through non-profit customer-owned Water Service Entities (WSEs).  It also assumes that systems will be selected for rehabilitation only if requirements on the part of beneficiaries to invest financially in the rehabilitation of at least tertiary assets are met, and that rehabilitation will not commence unless a WUA has been established.  Finally, it assumes that the legislative and other enabling conditions will be in place for the institutional and financial sustainability of WUA-owned WSE's before a major investment by MCC."]
[]
[]
[]
[]
[]
[]
[]
["Additional Notes"]
["An investment evaluation horizon of 30 years was used for the rehabilitation for two reasons:"]
["1.  Irrigation engineers have informed MCC that the systems 'should' last 30 years."]
["2.  A major focus of the project could be to build the conditions for sustainability of water service into the future, including the establishment of enabling legislation for non-governmental water service entities.  These details are still being elaborated."]
[]
[]
[]
["Access to Agricultural Finance Program"]
[]
["Program involves 2 types of lending:"]
["1.  Term finance facility.  MCC funds medium-term (up to 5 years, according to investment cash flows.  Participating Financial Institutions (PFIs) take collateral to cover risk.  MCC rate to PFIs is inflation rate, margin capped at 5 percent."]
[null,"Access is expanded to medium term financing."]
[null,"Borrowers are offered a lower interest rate to induce greater investment:  A capital investment subsidy."]
["2.  Subordinated debt facility, unsecured."]
[null,"Means tested.  Unpledged assets <= 150% of loan amount."]
[null,"Lender takes full risk"]
[null,"Interest rate is 250 basis points higher than the Term Finance facility"]
[null,"Repayment is subordinated to term finance facility and other senior debt."]
[null,"MCC reimburses lender another 750 basis points --  borrower pays 10 percent over inflation rate."]
[]
["Both 1. and 2. are aimed at expanding access to medium term financing."]
["Both 1. and 2. are aimed at reducing the interest rate to the borrower, in effect subsidizing investment in agricultural related capital/projects."]

{"sheet":"Build","index":7,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":true,"merged":[[0,0,0,8]]}
["Build"]
[]
["Data Type","Crop Budgets"]
[null,"Farm Budgets"]
[]
["Model Type","Reduced form (Water -> Profits)"]
[null,"Structural (Water -> Adoption -> HVA -> Profits)"]
[]
["Complementary Interventions","Credit"]
[null,"TA"]
[]
["Include Farmer-level Financial Analysis?","Y"]
[null,"N"]
[]
["Number of Farm Strata",9]
[]
["Number of Systems",16]
[]
["Farm Strata","Region","Size","Strata",null,null,null,null,null,"Important: Do NOT edit each farm income statement sheet individually.  "]
[null,"Center","Large",{"$f":"B20&\" \"&C20","v":"Center Large"},null,null,null,null,null,"Edit only the 'Income Template' sheet, "]
[null,"Center","Medium","Center Medium",null,null,null,null,null,"which can then be used to generate all of the system ERR sheets"]
[null,"Center","Small","Center Small"]
[null,"North","Large","North Large"]
[null,"North","Medium","North Medium"]
[null,"North","Small","North Small"]
[null,"South","Large","South Large"]
[null,"South","Medium","South Medium"]
[null,"South","Small","South Small"]
[]
["Systems","Name","Code","Region (USU Agroclimatic)",null,null,null,null,null,"Important: Do NOT edit each system ERR sheet individually.  "]
[null,"Blindeşti","3-2","Center",null,null,null,null,null,"Edit only the 'ERR Template' and 'System Parameters' sheets, "]
[null,"Cahul","6-9","South",null,null,null,null,null,"which can then be used to generate all of the system ERR sheets"]
[null,"Cărpinenii de Sus","4-5-1","Center"]
[null,"Chircani-Zîrneşti","6-6","South"]
[null,"Coşniţa","12-3","Center"]
[null,"Criuleni","14-2","Center"]
[null,"Grozeşti","3-6","Center"]
[null,"Jora de Jos","11-6","Center"]
[null,"Leova Sud","5-4","South"]
[null,"Lopatna","11-7","Center"]
[null,"Pugăcenii","14-11","Center"]
[null,"Roşcani","14-13","Center"]
[null,"Şerpeni","14-6","Center"]
[null,"Suvorov","17-3","South"]
[null,"Talmaz","17-2","South"]
[null,"Teţcani","1-1","North"]

{"sheet":"ERR by System","index":8,"n_rows":35,"n_cols":40,"rows_kept":35,"cut":false,"hidden":false,"merged":[[7,2,7,5],[9,2,9,5],[8,2,8,5],[0,0,0,34],[6,2,6,5],[4,25,5,25],[4,21,5,21],[4,23,5,23],[4,22,5,22],[4,20,5,20],[4,19,5,19],[3,0,3,34],[4,27,5,27],[4,26,5,26],[1,0,1,34],[2,4,2,7]]}
["MILLENNIUM CHALLENGE CORPORATION"]
["Moldova: Combined CIS Rehabilitation Project"]
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""},null,null,null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]
[" ERR BY SYSTEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Number beneficiaries <1.25","Number beneficiaries <1.25","Number beneficiaries <1.25","Total Ha. In System","Total Ha. in SystemSelected"," Ha. HVA Year 10 by system"," Ha. HVA Year 10 by system if selected","Fraction land under HVA Year 10 (including multiple cropping)",null,"Fraction Land Large Farms Year 10 with project","Fraction Land Large Farms Current","Total USD Rehabilitation Cost of all Selected Systems, excluding IE support"]
["Selected?","No.","System",null,null,null,"ERR For Rehabilitation, GHS, IMT ","Rank on ERR Criterion","NPV Benefits","Beneficiaries ** ","NPV Project costs","NPV Benefits 1.25","NPV Benefits < 2","NPV Benefits 2-4","NPV Benefits > 4","Number beneficiaries <1.25  **","Number beneficiaries < 2 **","Number beneficiaries 2-4 **","Number beneficiaries> 4 **",null,"Ha. HVA current",null,null,null,null,null,null,null,"Total Rehab Costs as per MWH updated, all systems, excluding IE support","Cost per Ha.","Region if passes","Fraction of land irrigated, year 1","Fraction of land Irrigated Year 5","Fraction of land Irrigated Year 8","Fraction of land Irrigated Year 10","Fraction of land Irrigated Year 10 if selected","Calculated shortfall IN MDL","Estimated tariff shortfall In USD","NVP MCC Project Costs"]
[1,{"$f":"+'System Parameters'!D5","v":"3-2"},{"$f":"Build!B31","v":"Blindeşti"},null,null,null,{"$f":"INDIRECT(\"'ERR \"&C7&\"'!C60\")","v":8.8247960257133107E-2},{"$f":"RANK(G7,$G$7:$G$22,0)","v":14},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!D82\"),0)","v":34346390.421050131},{"$f":"IF(A7=1,+'System Parameters'!BS5*3.86,0)","v":7851.1108438892707},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!$D$89\"),0)","v":26252862.401285425},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!$D$83\"),0)","v":4111678.2544355025},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!$D$84\"),0)","v":7796169.1577608213},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!$D$85\"),0)","v":672820.07799853873},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!$D$87\"),0)","v":25877401.185290769},{"$f":"IF(A7=1,+'System Parameters'!BP5,0)","v":609.24095556067152},{"$f":"IF(A7=1,+'System Parameters'!BQ5,0)","v":1191.7381324461844},{"$f":"IF(A7=1,+'System Parameters'!BR5-Q7,0)","v":556.61854599857816},{"$f":"IF(A7=1,+'System Parameters'!BS5-R7-Q7,0)","v":285.60986142292427},{"$f":"+'System Parameters'!U5","v":521},{"$f":"IF(A7=1,T7)","v":521},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&C7&\"'!P67\"),0)","v":283.66500000000002},{"$f":"IF(A7=1,V7)","v":283.66500000000002},{"$f":"INDIRECT(\"'ERR \"&C7&\"'!P66\")","v":0.54446257197696746},{"$f":"+X7*T7","v":283.66500000000002},{"$f":"INDIRECT(\"'ERR \"&C7&\"'!D18\")","v":0.31765834932821491},{"$f":"INDIRECT(\"'ERR \"&$C7&\"'!$D$13\")","v":0.63147792706333972},{"$f":"IF($G7=\"Does Not Exist\",0,IF($A7=1,VLOOKUP($B7,'System Parameters'!$D$5:$M$20,10,0)))","v":2890000},{"$f":"VLOOKUP($B7,'System Parameters'!$D$5:$M$20,10,0)","v":2890000},{"$f":"+AC7/+T7","v":5547.0249520153548},{"$f":"IF(G7>10%,+Build!D31,0)","v":0},{"$f":"INDIRECT(\"'ERR \"&$C7&\"'!$G$68\")+INDIRECT(\"'ERR \"&$C7&\"'!$G$69\")","v":0.44924424184261036},{"$f":"INDIRECT(\"'ERR \"&$C7&\"'!$K$68\")+INDIRECT(\"'ERR \"&$C7&\"'!$K$69\")","v":0.43408859165067176},{"$f":"INDIRECT(\"'ERR \"&$C7&\"'!$N$68\")+INDIRECT(\"'ERR \"&$C7&\"'!$N$69\")","v":0.77763915547024953},{"$f":"INDIRECT(\"'ERR \"&$C7&\"'!$P$68\")+INDIRECT(\"'ERR \"&$C7&\"'!$P$69\")","v":0.77763915547024953},{"$f":"IF(A7=1,AI7,0)","v":0.77763915547024953},{"$f":"INDIRECT(\"'ERR \"&$C7&\"'!E75\")","v":3626252.0755809098},{"$f":"IF(A7=1,+AK7/'Common Assumptions'!$D$6,0)","v":344700.76764077094},{"$f":"IF(A7=1,INDIRECT(\"'ERR \"&$C7&\"'!$D$90\"),0)","v":26011013.371019349},{"$f":"+AJ7*U7","v":405.15000000000003}]
[1,{"$f":"+'System Parameters'!D6","v":"6-9"},{"$f":"Build!B32","v":"Cahul"},null,null,null,0.11243804033571148,11,145040034.92427975,{"$f":"IF(A8=1,+'System Parameters'!BS6*3.86,0)","v":26585.322202224976},87730944.229935259,5223695.765588955,5945063.2760750493,6790804.4952656431,132304167.15293907,{"$f":"IF(A8=1,+'System Parameters'!BP6,0)","v":2150.5764036150103},{"$f":"IF(A8=1,+'System Parameters'!BQ6,0)","v":4218.0807408488618},{"$f":"IF(A8=1,+'System Parameters'!BR6-Q8,0)","v":2008.4728569923318},{"$f":"IF(A8=1,+'System Parameters'!BS6-R8-Q8,0)","v":660.83557371968072},{"$f":"+'System Parameters'!U6","v":1930},{"$f":"IF(A8=1,T8)","v":1930},{"$f":"IF(A8=1,INDIRECT(\"'ERR \"&C8&\"'!P67\"),0)","v":937.45},{"$f":"IF(A8=1,V8)","v":937.45},{"$f":"INDIRECT(\"'ERR \"&C8&\"'!P66\")","v":0.48572538860103631},{"$f":"+X8*T8","v":937.45},{"$f":"INDIRECT(\"'ERR \"&C8&\"'!D18\")","v":0.4015544041450777},0.80310880829015541,{"$f":"IF($G8=\"Does Not Exist\",0,IF($A8=1,VLOOKUP($B8,'System Parameters'!$D$5:$M$20,10,0)))","v":10920000},{"$f":"VLOOKUP($B8,'System Parameters'!$D$5:$M$20,10,0)","v":10920000},{"$f":"+AC8/+T8","v":5658.031088082902},{"$f":"IF(G8>10%,+Build!D32, )","v":"South"},0.45,0.38343992875647664,0.7189119170984456,0.7189119170984456,{"$f":"IF(A8=1,AI8,0)","v":0.7189119170984456},{"$f":"INDIRECT(\"'ERR \"&$C8&\"'!E75\")","v":0},{"$f":"IF(A8=1,+AK8/'Common Assumptions'!$D$6,0)","v":0},86835035.15428555,{"$f":"+AJ8*U8","v":1387.5}]
[0,{"$f":"+'System Parameters'!D7","v":"4-5-1"},{"$f":"Build!B33","v":"Cărpinenii de Sus"},null,null,null,4.1248881895252332E-2,16,0,{"$f":"IF(A9=1,+'System Parameters'!BS7*3.86,0)","v":0},0,0,0,0,0,{"$f":"IF(A9=1,+'System Parameters'!BP7,0)","v":0},{"$f":"IF(A9=1,+'System Parameters'!BQ7,0)","v":0},{"$f":"IF(A9=1,+'System Parameters'!BR7-Q9,0)","v":0},{"$f":"IF(A9=1,+'System Parameters'!BS7-R9-Q9,0)","v":0},{"$f":"+'System Parameters'!U7","v":1815},false,0,false,0.56993663911845727,1034.4349999999999,0.27796143250688699,0.55702479338842981,{"$f":"IF($G9=\"Does Not Exist\",0,IF($A9=1,VLOOKUP($B9,'System Parameters'!$D$5:$M$20,10,0)))","v":false},{"$f":"VLOOKUP($B9,'System Parameters'!$D$5:$M$20,10,0)","v":19680000},10842.975206611571,{"$f":"IF(G9>10%,+Build!D33,0)","v":0},0.45021694214876035,0.45773717286501381,0.80542699724517908,0.80542699724517908,0,null,{"$f":"IF(A9=1,+AK9/'Common Assumptions'!$D$6,0)","v":0},0,0]
[1,{"$f":"+'System Parameters'!D8","v":"6-6"},{"$f":"Build!B34","v":"Chircani-Zîrneşti"},null,null,null,0.16934253736244664,3,433711339.083866,{"$f":"IF(A10=1,+'System Parameters'!BS8*3.86,0)","v":59217.446552935107},163271469.8025791,59410205.378310554,75722838.041507691,62431063.278902598,295557437.76345575,{"$f":"IF(A10=1,+'System Parameters'!BP8,0)","v":4853.3230255258441},{"$f":"IF(A10=1,+'System Parameters'!BQ8,0)","v":9576.8868378120733},{"$f":"IF(A10=1,+'System Parameters'!BR8-Q10,0)","v":4628.1658118801224},{"$f":"IF(A10=1,+'System Parameters'!BS8-R10-Q10,0)","v":1136.2547474412531},{"$f":"+'System Parameters'!U8","v":4417},4417,2660.3299999999995,2660.3299999999995,0.60229341181797591,2660.3299999999995,0.24473624632103241,0.48901969662666966,{"$f":"IF($G10=\"Does Not Exist\",0,IF($A10=1,VLOOKUP($B10,'System Parameters'!$D$5:$M$20,10,0)))","v":20070000},{"$f":"VLOOKUP($B10,'System Parameters'!$D$5:$M$20,10,0)","v":20070000},4543.808014489472,{"$f":"IF(G10>10%,+Build!D34,0)","v":"South"},0.4499108557844691,0.47779707663572557,0.82868462757527728,0.82868462757527728,0.82868462757527728,{"$f":"INDIRECT(\"'ERR \"&$C10&\"'!E75\")","v":0},{"$f":"IF(A10=1,+AK10/'Common Assumptions'!$D$6,0)","v":0},161221091.36364391,3660.2999999999997]
[1,{"$f":"+'System Parameters'!D9","v":"12-3"},{"$f":"Build!B35","v":"Coşniţa"},null,null,null,0.17614948923008922,1,174012944.94288015,{"$f":"IF(A11=1,+'System Parameters'!BS9*3.86,0)","v":45574.115573131305},62954262.67493353,25704197.86727687,27012775.213247333,7851464.0758227464,139148705.65381008,{"$f":"IF(A11=1,+'System Parameters'!BP9,0)","v":3594.9115265617884},{"$f":"IF(A11=1,+'System Parameters'!BQ9,0)","v":6837.0110665895263},{"$f":"IF(A11=1,+'System Parameters'!BR9-Q11,0)","v":3073.798014428834},{"$f":"IF(A11=1,+'System Parameters'!BS9-R11-Q11,0)","v":1895.9566115027028},{"$f":"+'System Parameters'!U9","v":2800},2800,1512.7549999999999,1512.7549999999999,0.54026964285714285,1512.7549999999999,0.30660714285714286,0.61321428571428571,{"$f":"IF($G11=\"Does Not Exist\",0,IF($A11=1,VLOOKUP($B11,'System Parameters'!$D$5:$M$20,10,0)))","v":6320000},{"$f":"VLOOKUP($B11,'System Parameters'!$D$5:$M$20,10,0)","v":6320000},2257.1428571428573,{"$f":"IF(G11>10%,+Build!D35,0)","v":"Center"},0.45000000000000007,0.440556640625,0.78537499999999993,0.78537499999999993,0.78537499999999993,0,{"$f":"IF(A11=1,+AK11/'Common Assumptions'!$D$6,0)","v":0},61654498.212850995,2199.0499999999997]
[1,{"$f":"+'System Parameters'!D10","v":"14-2"},{"$f":"Build!B36","v":"Criuleni"},null,null,null,0.13558324863243354,7,52124010.067034386,{"$f":"IF(A12=1,+'System Parameters'!BS10*3.86,0)","v":14190.802573066665},26042584.954066072,426693.15183383285,1832270.5931688086,6074102.5143404379,44217636.959525138,{"$f":"IF(A12=1,+'System Parameters'!BP10,0)","v":981.86791690552127},{"$f":"IF(A12=1,+'System Parameters'!BQ10,0)","v":1849.9802421439877},{"$f":"IF(A12=1,+'System Parameters'!BR10-Q12,0)","v":810.12502132653526},{"$f":"IF(A12=1,+'System Parameters'!BS10-R12-Q12,0)","v":1016.2684601218775},{"$f":"+'System Parameters'!U10","v":677},677,423.58499999999998,423.58499999999998,0.62567946824224518,423.58499999999998,0.19128508124076815,0.38552437223042835,{"$f":"IF($G12=\"Does Not Exist\",0,IF($A12=1,VLOOKUP($B12,'System Parameters'!$D$5:$M$20,10,0)))","v":2710000},{"$f":"VLOOKUP($B12,'System Parameters'!$D$5:$M$20,10,0)","v":2710000},4002.954209748892,{"$f":"IF(G12>10%,+Build!D36,0)","v":"Center"},0.45058161004431319,0.50979158973412109,0.86610044313146228,0.86610044313146228,0.86610044313146228,0,{"$f":"IF(A12=1,+AK12/'Common Assumptions'!$D$6,0)","v":0},25728320.475198261,586.34999999999991]
[1,{"$f":"+'System Parameters'!D11","v":"3-6"},{"$f":"Build!B37","v":"Grozeşti"},null,null,null,0.15120298978602298,6,101775734.93372409,{"$f":"IF(A13=1,+'System Parameters'!BS11*3.86,0)","v":19277.966559111293},45469962.504118949,15871415.984477967,48516032.952551953,18576770.981832162,34682930.999339975,{"$f":"IF(A13=1,+'System Parameters'!BP11,0)","v":1464.2700293912203},{"$f":"IF(A13=1,+'System Parameters'!BQ11,0)","v":2694.3409024928624},{"$f":"IF(A13=1,+'System Parameters'!BR11-Q13,0)","v":1155.4031621000527},{"$f":"IF(A13=1,+'System Parameters'!BS11-R13-Q13,0)","v":1144.5477900991305},{"$f":"+'System Parameters'!U11","v":1018},1018,780.28500000000008,780.28500000000008,0.76648821218074659,780.28500000000008,2.8978388998035454E-2,5.7956777996070727E-2,{"$f":"IF($G13=\"Does Not Exist\",0,IF($A13=1,VLOOKUP($B13,'System Parameters'!$D$5:$M$20,10,0)))","v":5346400},{"$f":"VLOOKUP($B13,'System Parameters'!$D$5:$M$20,10,0)","v":5346400},5251.8664047151278,{"$f":"IF(G13>10%,+Build!D37,0)","v":"Center"},0.45000000000000007,0.60756768786836923,0.97971512770137525,0.97971512770137525,0.97971512770137525,6667317.3231992666,{"$f":"IF(A13=1,+AK13/'Common Assumptions'!$D$6,0)","v":633775.41095050063},44997405.281833231,997.35]
[1,{"$f":"+'System Parameters'!D12","v":"11-6"},{"$f":"Build!B38","v":"Jora de Jos"},null,null,null,0.11980482139316573,10,85667323.136049494,{"$f":"IF(A14=1,+'System Parameters'!BS12*3.86,0)","v":19934.644267617212},48968578.453311466,14805004.724117188,17898587.800798394,9501719.4498065505,58267015.885444544,{"$f":"IF(A14=1,+'System Parameters'!BP12,0)","v":1499.802842067844},{"$f":"IF(A14=1,+'System Parameters'!BQ12,0)","v":2888.2539177437297},{"$f":"IF(A14=1,+'System Parameters'!BR12-Q14,0)","v":1324.6813685609563},{"$f":"IF(A14=1,+'System Parameters'!BS12-R14-Q14,0)","v":951.48032706764843},{"$f":"+'System Parameters'!U12","v":1165},1165,751.58999999999992,751.58999999999992,0.64514163090128751,751.58999999999992,0.1570815450643776,0.31587982832618028,{"$f":"IF($G14=\"Does Not Exist\",0,IF($A14=1,VLOOKUP($B14,'System Parameters'!$D$5:$M$20,10,0)))","v":5740000},{"$f":"VLOOKUP($B14,'System Parameters'!$D$5:$M$20,10,0)","v":5740000},4927.038626609442,{"$f":"IF(G14>10%,+Build!D38,0)","v":"Center"},0.45033798283261811,0.530425160944206,0.89004291845493566,0.89004291845493566,0.89004291845493566,8942148.509547567,{"$f":"IF(A14=1,+AK14/'Common Assumptions'!$D$6,0)","v":850014.11687714513},48427783.59676642,1036.9000000000001]
[1,{"$f":"+'System Parameters'!D13","v":"5-4"},{"$f":"Build!B39","v":"Leova Sud"},null,null,null,0.16986110446775382,2,82065992.583388612,{"$f":"IF(A15=1,+'System Parameters'!BS13*3.86,0)","v":15765.650323602384},30711105.046810228,8933688.6131898183,12252802.091006868,6017831.9130514758,63795358.579330273,{"$f":"IF(A15=1,+'System Parameters'!BP13,0)","v":1174.8584127619611},{"$f":"IF(A15=1,+'System Parameters'!BQ13,0)","v":2287.6133689779863},{"$f":"IF(A15=1,+'System Parameters'!BR13-Q15,0)","v":1062.9243061151333},{"$f":"IF(A15=1,+'System Parameters'!BS13-R15-Q15,0)","v":733.82769371578843},{"$f":"+'System Parameters'!U13","v":963},963,555.41000000000008,555.41000000000008,0.57674974039460025,555.41000000000008,0.26687435098650047,0.5316718587746625,{"$f":"IF($G15=\"Does Not Exist\",0,IF($A15=1,VLOOKUP($B15,'System Parameters'!$D$5:$M$20,10,0)))","v":3150000},{"$f":"VLOOKUP($B15,'System Parameters'!$D$5:$M$20,10,0)","v":3150000},3271.0280373831774,{"$f":"IF(G15>10%,+Build!D39,0)","v":"South"},0.44959112149532721,0.46455575025960538,0.81318795430944968,0.81318795430944968,0.81318795430944968,0,{"$f":"IF(A15=1,+AK15/'Common Assumptions'!$D$6,0)","v":0},30264078.912172556,783.1]
[1,{"$f":"+'System Parameters'!D14","v":"11-7"},{"$f":"Build!B40","v":"Lopatna"},null,null,null,0.1577283151990867,5,42434262.633550309,{"$f":"IF(A16=1,+'System Parameters'!BS14*3.86,0)","v":9467.8498786929122},17827977.849480867,12526164.276147135,22022308.764797334,4779309.5617219713,15632644.307031002,{"$f":"IF(A16=1,+'System Parameters'!BP14,0)","v":712.93619705039146},{"$f":"IF(A16=1,+'System Parameters'!BQ14,0)","v":1339.0095528848003},{"$f":"IF(A16=1,+'System Parameters'!BR14-Q16,0)","v":603.36115791911038},{"$f":"IF(A16=1,+'System Parameters'!BS14-R16-Q16,0)","v":510.44013859839833},{"$f":"+'System Parameters'!U14","v":506.70099999999928},506.70099999999928,364.97112999999996,364.97112999999996,0.72028894752526729,364.97112999999996,7.2431276038530307E-2,0.14209563430899111,{"$f":"IF($G16=\"Does Not Exist\",0,IF($A16=1,VLOOKUP($B16,'System Parameters'!$D$5:$M$20,10,0)))","v":1620000},{"$f":"VLOOKUP($B16,'System Parameters'!$D$5:$M$20,10,0)","v":1620000},3197.1517719522999,{"$f":"IF(G16>10%,+Build!D40,0)","v":"Center"},0.4494552630644113,0.58155775977844992,0.94929810677302884,0.94929810677302884,0.94929810677302884,0,{"$f":"IF(A16=1,+AK16/'Common Assumptions'!$D$6,0)","v":0},17592766.4378017,481.0102999999998]
[1,{"$f":"+'System Parameters'!D15","v":"14-11"},{"$f":"Build!B41","v":"Pugăcenii"},null,null,null,0.12879027323686731,8,78381637.746788174,{"$f":"IF(A17=1,+'System Parameters'!BS15*3.86,0)","v":20824.855965683539},41662674.998264849,25030846.372035064,29791615.191814281,15214828.186923278,33375194.368050613,{"$f":"IF(A17=1,+'System Parameters'!BP15,0)","v":1457.5667746108247},{"$f":"IF(A17=1,+'System Parameters'!BQ15,0)","v":2665.6557213716364},{"$f":"IF(A17=1,+'System Parameters'!BR15-Q17,0)","v":1092.5296443117918},{"$f":"IF(A17=1,+'System Parameters'!BS15-R17-Q17,0)","v":1636.8550399340697},{"$f":"+'System Parameters'!U15","v":856},856,565.95499999999993,565.95499999999993,0.66116238317757003,565.95499999999993,0.17348130841121498,0.34929906542056077,{"$f":"IF($G17=\"Does Not Exist\",0,IF($A17=1,VLOOKUP($B17,'System Parameters'!$D$5:$M$20,10,0)))","v":4920000},{"$f":"VLOOKUP($B17,'System Parameters'!$D$5:$M$20,10,0)","v":4920000},5747.663551401869,{"$f":"IF(G17>10%,+Build!D41,0)","v":"Center"},0.45045998831775702,0.52053062938084116,0.87856308411214945,0.87856308411214945,0.87856308411214945,0,{"$f":"IF(A17=1,+AK17/'Common Assumptions'!$D$6,0)","v":0},41265318.43414247,752.05]
[1,{"$f":"+'System Parameters'!D16","v":"14-13"},{"$f":"Build!B42","v":"Roşcani"},null,null,null,0.16277213129232737,4,61670300.064687021,{"$f":"IF(A18=1,+'System Parameters'!BS16*3.86,0)","v":12696.424967857778},25220435.060052756,7225371.9301594626,12233868.38174727,15682341.34841428,33754090.334525473,{"$f":"IF(A18=1,+'System Parameters'!BP16,0)","v":928.67048408209155},{"$f":"IF(A18=1,+'System Parameters'!BQ16,0)","v":1755.5507735510953},{"$f":"IF(A18=1,+'System Parameters'!BR16-Q18,0)","v":769.12087170919699},{"$f":"IF(A18=1,+'System Parameters'!BS16-R18-Q18,0)","v":764.55762102410631},{"$f":"+'System Parameters'!U16","v":682},682,500,500,0.73313782991202348,500,0,0,{"$f":"IF($G18=\"Does Not Exist\",0,IF($A18=1,VLOOKUP($B18,'System Parameters'!$D$5:$M$20,10,0)))","v":2580000},{"$f":"VLOOKUP($B18,'System Parameters'!$D$5:$M$20,10,0)","v":2580000},3782.9912023460411,{"$f":"IF(G18>10%,+Build!D42,0)","v":"Center"},0.45000000000000007,0.625,1,1,1,0,{"$f":"IF(A18=1,+AK18/'Common Assumptions'!$D$6,0)","v":0},24903849.573216941,682]
[0,{"$f":"+'System Parameters'!D17","v":"14-6"},{"$f":"Build!B43","v":"Şerpeni"},null,null,null,9.2607505473246476E-2,13,0,{"$f":"IF(A19=1,+'System Parameters'!BS17*3.86,0)","v":0},0,0,0,0,0,{"$f":"IF(A19=1,+'System Parameters'!BP17,0)","v":0},{"$f":"IF(A19=1,+'System Parameters'!BQ17,0)","v":0},{"$f":"IF(A19=1,+'System Parameters'!BR17-Q19,0)","v":0},{"$f":"IF(A19=1,+'System Parameters'!BS17-R19-Q19,0)","v":0},{"$f":"+'System Parameters'!U17","v":1107},false,0,false,0.53529810298102987,592.57500000000005,0.30939476061427279,0.62059620596205967,{"$f":"IF($G19=\"Does Not Exist\",0,IF($A19=1,VLOOKUP($B19,'System Parameters'!$D$5:$M$20,10,0)))","v":false},{"$f":"VLOOKUP($B19,'System Parameters'!$D$5:$M$20,10,0)","v":6100000},5510.3884372177054,{"$f":"IF(G19>10%,+Build!D43,0)","v":0},0.45035569105691065,0.43879502597109304,0.78342366757000903,0.78342366757000903,0,6571970.3487247508,{"$f":"IF(A19=1,+AK19/'Common Assumptions'!$D$6,0)","v":0},0,0]
[0,"14-4",{"$f":"Build!B44","v":"Suvorov"},null,null,null,7.440285417192527E-2,15,0,{"$f":"IF(A20=1,+'System Parameters'!BS18*3.86,0)","v":0},0,0,0,0,0,{"$f":"IF(A20=1,+'System Parameters'!BP18,0)","v":0},{"$f":"IF(A20=1,+'System Parameters'!BQ18,0)","v":0},{"$f":"IF(A20=1,+'System Parameters'!BR18-Q20,0)","v":0},{"$f":"IF(A20=1,+'System Parameters'!BS18-R20-Q20,0)","v":0},{"$f":"+'System Parameters'!U18","v":13394},false,0,false,0.5026153501567866,6732.03,0.37785575630879503,0.75571151261758995,{"$f":"IF($G20=\"Does Not Exist\",0,IF($A20=1,VLOOKUP($B20,'System Parameters'!$D$5:$M$20,10,0)))","v":false},{"$f":"VLOOKUP($B20,'System Parameters'!$D$5:$M$20,10,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(G20>10%,+Build!D44,0)","v":0},0.45000000000000007,0.39769614659549052,0.73550097058384356,0.73550097058384356,0,null,{"$f":"IF(A20=1,+AK20/'Common Assumptions'!$D$6,0)","v":0},0,0]
[0,{"$f":"+'System Parameters'!D19","v":"17-2"},{"$f":"Build!B45","v":"Talmaz"},null,null,null,0.12011790978798698,9,0,{"$f":"IF(A21=1,+'System Parameters'!BS19*3.86,0)","v":0},0,0,0,0,0,{"$f":"IF(A21=1,+'System Parameters'!BP19,0)","v":0},{"$f":"IF(A21=1,+'System Parameters'!BQ19,0)","v":0},{"$f":"IF(A21=1,+'System Parameters'!BR19-Q21,0)","v":0},{"$f":"IF(A21=1,+'System Parameters'!BS19-R21-Q21,0)","v":0},{"$f":"+'System Parameters'!U19","v":2468},false,0,false,0.49104335494327395,1211.8950000000002,0.39161264181523497,0.78241491085899517,{"$f":"IF($G21=\"Does Not Exist\",0,IF($A21=1,VLOOKUP($B21,'System Parameters'!$D$5:$M$20,10,0)))","v":false},{"$f":"VLOOKUP($B21,'System Parameters'!$D$5:$M$20,10,0)","v":13790000},5587.5202593192871,{"$f":"IF(G21>10%,+Build!D45,0)","v":"South"},0.44984045786061599,0.38945850638168555,0.7258711507293355,0.7258711507293355,0,{"$f":"INDIRECT(\"'ERR \"&$C21&\"'!E75\")","v":0},{"$f":"IF(A21=1,+AK21/'Common Assumptions'!$D$6,0)","v":0},0,0]
[0,{"$f":"+'System Parameters'!D20","v":"1-1"},{"$f":"Build!B46","v":"Teţcani"},null,null,null,{"$f":"INDIRECT(\"'ERR \"&C22&\"'!C60\")","v":0.11156847685390003},12,0,{"$f":"IF(A22=1,+'System Parameters'!BS20*3.86,0)","v":0},0,0,0,0,0,{"$f":"IF(A22=1,+'System Parameters'!BP20,0)","v":0},{"$f":"IF(A22=1,+'System Parameters'!BQ20,0)","v":0},{"$f":"IF(A22=1,+'System Parameters'!BR20-Q22,0)","v":0},{"$f":"IF(A22=1,+'System Parameters'!BS20-R22-Q22,0)","v":0},{"$f":"+'System Parameters'!U20","v":1258},false,0,false,0.80562400635930054,1013.475,0.12678855325914146,0.25357710651828297,{"$f":"IF($G22=\"Does Not Exist\",0,IF($A22=1,VLOOKUP($B22,'System Parameters'!$D$5:$M$20,10,0)))","v":false},{"$f":"VLOOKUP($B22,'System Parameters'!$D$5:$M$20,10,0)","v":13700000},10890.302066772654,{"$f":"IF(G22>10%,+Build!D46,0)","v":"North"},0.45000000000000007,0.67372876093004763,0.93660572337042924,0.93660572337042924,0,{"$f":"INDIRECT(\"'ERR \"&$C22&\"'!E75\")","v":41168888.0859304},{"$f":"IF(A22=1,+AK22/'Common Assumptions'!$D$6,0)","v":0},0,0]
[]
["TOTALS",null,null,null,null,null,"IN USD PPP",null,{"$f":"SUM(I7:I22)/5.923","v":218002696.35949656},{"$f":"SUM(J7:J22)","v":251386.18970781239},{"$f":"SUM(K7:K22)/5.923","v":97267070.399263635},30266581.515713714,44069615.307188213,25931631.923700765,148001449.12860757,{"$f":"SUM(P7:P22)","v":19428.024568133169},37304.121256862745,17085.200761342643,10736.63386464758,35577.701000000001,{"$f":"SUM(U7:U22)","v":15535.700999999999},{"$f":"SUM(V7:V22)","v":9335.9961299999995},{"$f":"SUM(W7:W22)","v":9335.9961299999995},null,{"$f":"SUM(Y7:Y22)","v":19920.406129999999},null,null,{"$f":"SUM(AB7:AB22)","v":66266400},{"$f":"SUM(AC7:AC22)","v":{"$error":"#N/A"}},{"$f":"AB24/U24","v":4265.4270959514479},{"$f":"COUNTIF(AE7:AE22,\"North\")","v":1},"Total North",null,null,null,null,null,{"$f":"AL22+SUM(AL11:AL18)+AL7+AL8","v":1828490.2954684165},{"$f":"SUM(AM7:AM22)","v":568901160.8129313},{"$f":"SUM(AN7:AN22)/U24","v":0.83490022754686133}]
[null,null,null,null,null,null,"IN MDL",null,{"$f":"(SUM(I7:I22))","v":1291229970.5372982},null,{"$f":"(SUM(K7:K22))","v":576112857.9748385},179268962.31757233,261024331.46447578,153593055.88407964,876612583.18874264,null,null,null,null,null,null,{"$f":"+V24/+U24","v":0.60093819583680197},{"$f":"+V24*15","v":140039.94195000001},null,{"$f":"+Y24/T24","v":0.55991268603893207},null,null,{"$f":"+AB24-AB9","v":66266400},null,"Selected systems",{"$f":"COUNTIF(AE8:AE23,\"Center\")","v":7},"Total Center",null,null,null,null,null,null,{"$f":"+AM24/ex_rate","v":54078057.111495376}]
[null,null,null,null,null,null,null,null,"POVERTY SCORECARD CALCs FARM Income only",null,null,"Total NPV",null,null,null,"Per Beneficiary"]
[null,null,null,null,null,null,null,null,"Fraction Benefits",null,null,{"$f":"+L24/I24","v":0.13883581268097123},{"$f":"+M24/I24","v":0.2021516983189757},{"$f":"+N24/I24","v":0.11895096875746115},{"$f":"+O24/I24","v":0.67889733292356302},{"$f":"+L24/P24","v":1557.8826045628177},{"$f":"+M24/Q24","v":1181.3604991186016},{"$f":"+N24/R24","v":1517.7832725486173},{"$f":"+O24/S24","v":13784.716047357324},null,null,null,null," "]
[null,null,null,null,null,null,null,null,"Assumed Annual Income",null,null,null,null,null,null,{"$f":"365*1.25*0.9","v":410.625},{"$f":"365*2*0.8","v":584},{"$f":"365*3*1.2","v":1314}]
[null,null,null,null,null,null,null,null,"Fraction of Annual Income",null,null,null,null,null,null,{"$f":"+P27/P28","v":3.7939302394223873},{"$f":"+Q27/Q28","v":2.0228775669839067},{"$f":"+R27/R28","v":1.1550862043748991},{"$f":"+S27/S28","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,"Cost Effectivness",null,null,{"$f":"+L24/K24","v":0.31116986860481044},{"$f":"+M24/K24","v":0.4530784686563547},{"$f":"+N24/K24","v":0.26660237444446649},{"$f":"+O24/K24","v":1.5215987129157744}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I25/ex_rate","v":122740491.49594089},null,{"$f":"K25/ex_rate","v":54763579.655402899},null,{"$f":"+M30+N30+O30","v":2.2412795560165959}]
[null,null,null,null,null,null,null,null,"*Hectares in command area unclear."]
[null,null,null,null,null,null,null,null,"5 systems in red are not functioning at any capacity"]
[null,null,null,null,null,null,null,null,"** This count is superceded by new count on \"Beneficiary Calc\" tab (smaller employee count biggest difference)"]

{"sheet":"Income Template","index":9,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[0,3,0,4],[0,0,0,2],[40,0,40,2],[41,0,41,2],[39,0,39,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[99,0,99,2],[100,0,100,2],[73,0,73,2],[74,0,74,2],[75,0,75,2],[76,0,76,1],[78,0,78,1],[98,0,98,2]]}
[""]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"North Small"}]
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
["ALL VALUES IN LEI"]
["Farm Size","Small"]
["Farm Region","North"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"North Small"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.6},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.89999999999999991},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.51},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.63749999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.7649999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.59499999999999997}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":6.7500000000000018E-2},6.7500000000000018E-2,6.7500000000000018E-2,8.9999999999999941E-2,0.11250000000000002,0.13500000000000001,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.4,0.25,0.10000000000000009,0,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.34},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":0.21249999999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":8.5000000000000075E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":0.255}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":8.2500000000000018E-2},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":8.2500000000000018E-2},8.2500000000000018E-2,6.0000000000000012E-2,3.7500000000000006E-2,1.5000000000000015E-2,0,0,0,0,0,0,0,0,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":18062.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":18062.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":18062.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":24083.192314285719},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":30103.990392857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":36124.788471428568},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":25287.351930000004}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":417.32357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":417.32357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":417.32357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":556.43142857142823},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":695.53928571428582},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":834.64714285714285},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":616.7115}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":1988.5104000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":1242.819},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":497.12760000000048},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":1491.3828000000001}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":181.22400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":113.26500000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":45.306000000000047},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":135.91800000000015}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":21463.102607142861},21463.102607142861,21463.102607142861,26809.358142857145,32155.61367857143,37501.869214285711,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":4447.5225},{"$f":"SUM(E30:E32)","v":4447.5225},{"$f":"SUM(F30:F32)","v":4447.5225},{"$f":"SUM(G30:G32)","v":5647.6799999999994},6847.8374999999996,8047.994999999999,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":582.6},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":574.5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":566.4},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":4.9999999999999991},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5060.079999999999},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6268.3374999999996},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":7476.5949999999993},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":21370.222607142859},21370.222607142859,21370.222607142859,26716.478142857144,32062.733678571429,37408.989214285713,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":1499.9999999999998},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1499.9999999999991},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1000.0000000000009},{"$f":"SUM(D35:J35)","v":10000},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":10000},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":10000},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.15000000000000002},0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":5424.3360000000002}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":847.05},{"$f":"SUM(E46:E48)","v":847.05},847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,11538.766607142861,16038.766607142861,16038.766607142861,19885.022142857146,25231.27767857143,30577.533214285711,34641.703571428574,25641.703571428578,35641.703571428574,35641.703571428574,35641.703571428574,35641.703571428574,35641.703571428574,35641.703571428574,22107.028230000007,12107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,12107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":15.480000000000004},{"$f":"+E69","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},11523.286607142862,16023.286607142862,16023.286607142862,19869.542142857146,25215.797678571431,30562.053214285712,34626.223571428571,25626.223571428578,35626.223571428571,35626.223571428571,35626.223571428571,35626.223571428571,35626.223571428571,35626.223571428571,22091.548230000008,12091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,12091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008]
["FIRR, Farmers"]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":15825.320035714287},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":15825.320035714287},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":15825.320035714287},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":21100.426714285721},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":26375.533392857142},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":31650.64007142857},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":35167.377857142863},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":35167.377857142863},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":35167.377857142863},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":35167.377857142863},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":35167.377857142863},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":35167.377857142863},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":35167.377857142863},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":35167.377857142863},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":21807.458730000006},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":21807.458730000006},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":21807.458730000006},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":21807.458730000006},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":21807.458730000006},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":21807.458730000006},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":21807.458730000006},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":21807.458730000006},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":21807.458730000006},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":21807.458730000006},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":21807.458730000006},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":21807.458730000006},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":21807.458730000006},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":21807.458730000006},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":21807.458730000006},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":21807.458730000006}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":213.44657142857147},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":213.44657142857147},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":213.44657142857147},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":284.59542857142822},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":355.74428571428575},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":426.89314285714283},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":474.3257142857143},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":474.3257142857143},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":474.3257142857143},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":474.3257142857143},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":474.3257142857143},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":474.3257142857143},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":474.3257142857143},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":474.3257142857143},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":299.56950000000006},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":299.56950000000006},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":299.56950000000006},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":299.56950000000006},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":299.56950000000006},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":299.56950000000006},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":299.56950000000006},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":299.56950000000006},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":299.56950000000006},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":299.56950000000006},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":299.56950000000006},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":299.56950000000006},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":299.56950000000006},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":299.56950000000006},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":299.56950000000006},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":299.56950000000006}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-316.50640071428575},{"$f":"-E60*'Common Assumptions'!$E$40","v":-316.50640071428575},{"$f":"-F60*'Common Assumptions'!$E$40","v":-316.50640071428575},{"$f":"-G60*'Common Assumptions'!$E$40","v":-422.0085342857144},{"$f":"-H60*'Common Assumptions'!$E$40","v":-527.51066785714283},{"$f":"-I60*'Common Assumptions'!$E$40","v":-633.01280142857138},{"$f":"-J60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-K60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-L60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-M60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-N60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-O60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-P60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-R60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-S60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-T60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-U60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-V60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-W60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-X60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-436.14917460000015}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":21.344657142857148},{"$f":"-E61*'Common Assumptions'!$E$39","v":21.344657142857148},{"$f":"-F61*'Common Assumptions'!$E$39","v":21.344657142857148},{"$f":"-G61*'Common Assumptions'!$E$39","v":28.459542857142822},{"$f":"-H61*'Common Assumptions'!$E$39","v":35.574428571428577},{"$f":"-I61*'Common Assumptions'!$E$39","v":42.689314285714289},{"$f":"-J61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-K61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-L61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-M61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-N61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-O61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-P61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-Q61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-R61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-S61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-T61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-U61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-V61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-W61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-X61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-Y61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-Z61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AA61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AB61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AC61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AD61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AE61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AF61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AG61*'Common Assumptions'!$E$39","v":29.956950000000006}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-295.16174357142859},{"$f":"+E63+E62","v":-295.16174357142859},-295.16174357142859,-393.54899142857158,-491.93623928571424,-590.32348714285706,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":720.09449999999981},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":720.09449999999981},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":720.09449999999981},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":960.12599999999964},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":1200.1574999999996},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":1440.1889999999994},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.85000000000000009},{"$f":"+E19+E16","v":0.85000000000000009},0.85000000000000009,0.85000000000000009,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.85},{"$f":"+E41","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":15.480000000000004},{"$f":"+E33-E49","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.15},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.44999999999999996},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.6},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.89999999999999991},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":0.1575},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.315},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.47249999999999998},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.78750000000000009},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.94499999999999995},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.73499999999999999}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":-7.5000000000000067E-3},-1.5000000000000013E-2,-2.2500000000000017E-2,-3.0000000000000027E-2,-3.7500000000000033E-2,-4.5000000000000033E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.85},0.7,0.55000000000000004,0.4,0.25,0.10000000000000009,0,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":0.72249999999999992},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.34},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":0.21249999999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":8.5000000000000075E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":0.255}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.1275},0.10500000000000001,8.2500000000000018E-2,6.0000000000000012E-2,3.7500000000000006E-2,1.5000000000000015E-2,0,0,0,0,0,0,0,0,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":7437.4564500000015},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":14874.912900000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":22312.369350000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":29749.825800000006},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":37187.282250000011},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":44624.738700000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":31237.317090000008}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":-46.369285714285752},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":-92.738571428571504},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":-139.10785714285726},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":-185.47714285714301},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":-231.84642857142876},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":-278.21571428571451},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":-205.57050000000018}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":4225.5846000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":3479.8932},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":1988.5104000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":1242.819},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":497.12760000000048},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":1491.3828000000001}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":385.101},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":317.14200000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":181.22400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":113.26500000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":45.306000000000047},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":135.91800000000015}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":12001.772764285715},18579.209528571431,25156.646292857142,31734.08305714286,38311.519821428585,44888.956585714281,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":4447.5225},{"$f":"SUM(E89:E91)","v":4447.5225},{"$f":"SUM(F89:F91)","v":4447.5225},{"$f":"SUM(G89:G91)","v":5647.6799999999994},6847.8374999999996,8047.994999999999,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":582.6},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":574.5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":566.4},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":4.9999999999999991},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5060.079999999999},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6268.3374999999996},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":7476.5949999999993},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":11908.892764285716},18486.32952857143,25063.766292857141,31641.203057142859,38218.639821428587,44796.076585714283,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1500},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1499.9999999999998},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1499.9999999999991},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1000.0000000000009},{"$f":"SUM(D94:J94)","v":8500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":8500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":8500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.15000000000000002},0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":5424.3360000000002}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":530},{"$f":"SUM(E105:E107)","v":530},530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,6577.4367642857151,11654.873528571432,18232.310292857142,24809.74705714286,31387.183821428585,37964.620585714278,42849.57842857144,35349.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,27234.711390000008,18734.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,18734.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":15.480000000000004},{"$f":"+E128","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,6561.9567642857155,11639.393528571432,18216.830292857143,24794.267057142861,31371.703821428586,37949.140585714274,42834.098428571437,35334.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,27219.231390000008,18719.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,18719.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008]
["FIRR, Farmers"]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":6691.7650500000018},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":13383.530100000002},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":20075.295149999998},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":26767.060200000007},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":33458.825250000016},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":40150.590300000003},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":44611.767000000014},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":44611.767000000014},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":44611.767000000014},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":44611.767000000014},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":44611.767000000014},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":44611.767000000014},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":44611.767000000014},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":44611.767000000014},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":27757.423890000005},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":27757.423890000005},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":27757.423890000005},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":27757.423890000005},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":27757.423890000005},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":27757.423890000005},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":27757.423890000005},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":27757.423890000005},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":27757.423890000005},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":27757.423890000005},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":27757.423890000005},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":27757.423890000005},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":27757.423890000005},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":27757.423890000005},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":27757.423890000005},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":27757.423890000005}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":-114.32828571428581},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":-228.65657142857151},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":-342.98485714285727},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":-457.31314285714302},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":-571.64142857142883},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":-685.96971428571453},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":-762.18857142857178},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":-762.18857142857178},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":-762.18857142857178},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":-762.18857142857178},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":-762.18857142857178},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":-762.18857142857178},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":-762.18857142857178},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":-762.18857142857178},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":-522.71250000000009},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":-522.71250000000009},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":-522.71250000000009},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":-522.71250000000009},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":-522.71250000000009},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":-522.71250000000009},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":-522.71250000000009},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":-522.71250000000009},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":-522.71250000000009},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":-522.71250000000009},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":-522.71250000000009},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":-522.71250000000009},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":-522.71250000000009},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":-522.71250000000009},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":-522.71250000000009},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":-522.71250000000009}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-133.83530100000004},{"$f":"-E119*'Common Assumptions'!$E$40","v":-267.67060200000003},{"$f":"-F119*'Common Assumptions'!$E$40","v":-401.50590299999999},{"$f":"-G119*'Common Assumptions'!$E$40","v":-535.34120400000018},{"$f":"-H119*'Common Assumptions'!$E$40","v":-669.17650500000036},{"$f":"-I119*'Common Assumptions'!$E$40","v":-803.01180600000009},{"$f":"-J119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-K119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-L119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-M119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-N119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-O119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-P119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-R119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-S119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-T119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-U119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-V119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-W119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-X119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-555.14847780000014}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":-11.432828571428582},{"$f":"-E120*'Common Assumptions'!$E$39","v":-22.865657142857152},{"$f":"-F120*'Common Assumptions'!$E$39","v":-34.298485714285725},{"$f":"-G120*'Common Assumptions'!$E$39","v":-45.731314285714305},{"$f":"-H120*'Common Assumptions'!$E$39","v":-57.164142857142885},{"$f":"-I120*'Common Assumptions'!$E$39","v":-68.59697142857145},{"$f":"-J120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-K120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-L120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-M120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-N120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-O120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-P120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-Q120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-R120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-S120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-T120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-U120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-V120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-W120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-X120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-Y120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-Z120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AA120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AB120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AC120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AD120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AE120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AF120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AG120*'Common Assumptions'!$E$39","v":-52.271250000000009}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-145.26812957142863},-290.5362591428572,-435.80438871428572,-581.07251828571452,-726.34064785714327,-871.60877742857156,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":783.50449999999978},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":783.50449999999978},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":783.50449999999978},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":1023.5359999999996},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":1263.5674999999997},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":1503.5989999999995},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.87999999999999989},{"$f":"+E78+E75","v":0.90999999999999992},0.94,0.97,1,1.03,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.85},{"$f":"+E100","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":15.480000000000004},{"$f":"+E92-E108","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]

{"sheet":"ERR Template","index":10,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,10,0,11],[1,0,1,9],[93,0,93,9],[100,0,100,9],[92,0,92,10],[24,0,24,9],[47,0,47,9]]}
[]
["ERR Template"]
["System Characteristics",null,"Region","North",null,"Number","1-1",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":126},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":126},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1132},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1258},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.57472178060413359},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.17170111287758347},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.25357710651828297},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.63811605723370435}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.2350953895071542}]
["Fraction of land, large farms","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.","percent",{"$f":"1-D16-D17","v":0.12678855325914146}]
[null,null,2011,2012,2013,2014,2015]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":126},126,126,{"$f":"+$D$8","v":1258},1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258]
["Land Area Served by Irrigation, Without Project",null,null,126,{"$f":"+D23*(1-0.02)","v":123.48},{"$f":"+E23*(1-0.02)","v":121.0104},118.590192,116.21838816,113.8940203968,111.61613998886401,109.38381718908673,107.196140845305,105.0522180283989,102.95117366783091,100.8921501944743,98.874307190584815,96.896821046773113,94.958884625837655,93.059706933320896,91.198512794654476,89.374542538761389,87.587051687986161,85.835310654226433,84.118604441141898,82.436232352319053,80.787507705272674,79.171757551167218,77.588322400143866,76.036555952140986,74.515824833098165,73.025508336436204,71.564998169707479,70.133698206313326,68.731024242187061,67.356403757343315,66.009275682196446]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.57472178060413359},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.58264606518282991},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.59057034976152623},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.59849463434022265},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.60641891891891897},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.61434320349761529},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.62226748807631171},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.63019177265500803},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.63811605723370435}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":732.96875},742.9375,752.90625000000011,762.87500000000011,772.84375,782.81250000000011,792.78125000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":7322910.9016521946},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":10472321.897834882},10634448.909485122,13352830.364404732,17206695.850505125,21169044.201217309,24349463.137097921,18067085.791892361,25482992.474324878,25527440.033988032,25570998.642457929,25613686.078758422,25655519.766332902,25696516.780155901,15896230.740240706,8451957.4053644221,15944383.596245991,15967740.163370978,15990629.599153467,16013061.246220304,16035044.260345805,16056587.614188798,16077700.100954928,8546387.7814258765,16118666.770275932,16138537.673920318,16158011.159491822,16177095.175351894,16195797.51089476,16214125.799726773]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":337360.56273662177},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":342656.37076779339},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":347956.82564055029},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":471015.53112269897},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":597617.61526854313},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":727766.65485615341},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":820443.71391253965},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":832265.23848200135},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":833740.07540199393},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":835185.41558358644},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":836601.84896154725},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":837989.95367194875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":839350.29628814233},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":840683.43205201195},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":589392.93357042305},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":590289.17408175732},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":591167.48978286493},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":592028.23916995036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":592871.77356929402},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":593698.43728065095},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":594508.56771778071},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":595302.49554616783},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":596080.54481798725},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":596843.03310437023},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":597590.27162502566},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":598322.56537526788},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":599040.21325050527},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":599743.50816823787},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":600432.73718761583},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":601108.18162660627}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.17170111287758347},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.17962539745627981},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.18754968203497616},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.1954739666136725},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.20339825119236882},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.21132253577106519},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.21924682034976151},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.22717110492845785},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.2350953895071542}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":225.96875},235.9375,245.90625,255.87499999999997,265.84375,275.8125,285.78125,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":-528416.11443784169},410758.86316456978,428987.0158382653,246598.32632327784,411906.27048009669,589495.24008726212,854546.88468208502,-1557949.4200565112,1159583.7766376489,1161609.102879768,1163593.9225970448,1165539.0459199762,1167445.266776449,1169313.3632157922,269283.17073387629,-2481889.8787317374,270102.5545510287,270499.99708536873,270889.49076902185,271271.19457900198,271645.2643127825,272011.85265188746,272371.10922421026,-2509593.5506990724,273068.21067714546,273406.3400889631,273737.70691254438,274062.44639965409,274380.69109702157,274692.57090044161]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":104005.72283728464},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":108818.69265991588},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":113645.96608830326},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":157982.76129906025},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":205569.24722370695},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":256417.90402237157},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":295752.99632347247},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":306624.0352302111},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":307167.39620073466},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":307699.88995184767},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":308221.7338279385},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":308733.14082650747},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":309234.31968510506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":309725.47496653075},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":217144.76499962946},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":217474.95887222633},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":217798.54886737122},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":218115.66706261321},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":218426.44289395039},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":218731.00320866084},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":219029.47231707704},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":219321.97204332493},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":219608.62177504785},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":219889.53851213635},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":220164.83691448305},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":220434.62934878282},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":220699.0259343966},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":220958.1345882981},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":221212.06106912156},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":221460.90902032857}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.25357710651828297},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.23772853736089028},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.22187996820349759},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.2060313990461049},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.19018282988871221},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.17433426073131952},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.15848569157392683},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.14263712241653415},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.12678855325914146}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":299.0625},279.12499999999994,259.18749999999994,239.24999999999997,219.31249999999997,199.37499999999997,179.43749999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-1408388.7703545771},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":-177208.40180959128},-164884.783531736,-152503.59299640858,-97268.392643063329,-220303.77658067536,-214618.84276353597,-955887.37651483063,-114019.68185409214,-114218.01497599008,-114412.38143545014,-114602.86056572094,-114789.53011338631,-114972.46627009838,-180896.66217990732,-1034443.9608032065,-181443.64339291301,-181708.95690653456,-181968.96414988363,-182223.77124836581,-182473.48220487832,-182718.19894226053,-182958.02134489513,-1045993.4639528511,-183423.37273496733,-183649.09166174781,-183870.29620999261,-184087.0766672726,-184299.52151540696,-184507.71746657864]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":456560.14698507765},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":427008.88021670259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":397314.57540671621},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":367481.33382286044},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":234384.13187318321},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":256178.26154996245},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":269487.76391054777},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":274263.71190651244},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":274752.10905950487},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":275230.7382694374},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":275699.79489517136},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":276159.47038839059},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":276609.95237174543},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":277051.42471543315},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":277484.06761224719},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":277908.05765112495},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":278323.56788922509},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":278730.76792256325},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":279129.82395523461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":279520.89886725263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":279904.15228103026},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":280279.74062653229},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":280647.8172051243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":281008.53225214453},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":281362.03299822431},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":281708.46372938249},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":282047.96584591747},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":282380.67792012182},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":282706.73575284204},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":283026.27242890786}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,5386106.0168597754,10705872.359189861,10898551.141791651,13446925.097731601,17521333.728342157,21538235.664723895,24989391.179016471,15553248.995321019,26528556.569108434,26574831.121891811,26620180.183619522,26664622.264112677,26708175.502995964,26750857.677101593,15984617.248794675,4935623.5658294782,16033042.507404108,16056531.203549812,16079550.125772605,16102108.66955094,16124216.04245371,16145881.267898425,16167113.188834243,4990800.7667739531,16208311.608218109,16228294.922347534,16247878.570194375,16267070.545084275,16285878.680476375,16304310.653160635]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-137578.84056984377},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-146158.39848254464},-154737.95639524556,-239690.28341303585,-345137.03080251109,-424926.25346825895,-481813.10576891748,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":649123.67109374981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":658538.12868749991},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":667952.58628124988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":895655.57099999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":1124582.4490624997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":1370515.4962499996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":1546928.0270312501},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":1105593.8154999996}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":45000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":90000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":135000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":180000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":225000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":270000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":315000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":360000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":405000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":450000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":495000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":540000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":585000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":630000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":675000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":720000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":765000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":810000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":855000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":900000}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":5899488.3473836817},11220089.589394815,11413603.271677656,14104727.885318566,18302616.646602146,22485662.407505635,26056343.600278802,16639431.035592446,27614738.609379862,27661013.162163239,27751362.223890949,27840804.304384105,27929357.543267392,28017039.717373021,17042061.31408086,6038067.6311156638,17180486.572690293,17248975.268835995,17316994.191058788,17384552.734837126,17451660.107739896,17518325.333184611,17584557.254120428,6453244.8320601378,17715755.673504293,17780738.98763372,17845322.63548056,17909514.610370461,17973322.745762561,18036754.718446821]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":7995044.3786982233},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":22627484.090655349},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":37953998.932175793},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":30515566.526188634},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":12515454.612122672},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":882894.1613255816},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":867419.89296385541},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":851608.19058768591},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":759820.6410007237},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":612906.78761549946}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":2234383.5548588955},{"$f":"SUM(E50:E53)*0.09","v":3613327.1419478706},{"$f":"SUM(F50:F53)*0.09","v":2925711.418623046},1269430.0629121528,107476.25418605399,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":286681.87204129674},{"$f":"+'Common Assumptions'!F85*$D$8","v":614318.29723135021},{"$f":"+'Common Assumptions'!G85*$D$8","v":282342.71038692916},{"$f":"+'Common Assumptions'!H85*$D$8","v":176744.60610728941},{"$f":"+'Common Assumptions'!I85*$D$8","v":167925.41223509095}]
["    Implementing entity support",null,null,{"$f":"112700*'Common Assumptions'!$D$6","v":1185604},{"$f":"116400*'Common Assumptions'!$D$6","v":1224528},{"$f":"112700*'Common Assumptions'!$D$6","v":1185604},{"$f":"117300*'Common Assumptions'!$D$6","v":1233996},{"$f":"115100*'Common Assumptions'!$D$6","v":1210852}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":7995044.3786982233},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":28533153.369776811},45600252.794155568,36901562.780377157,16784949.145821139,2680434.2684884118,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-7995044.3786982233},-28533153.369776811,-45600252.794155568,-36901562.780377157,-10885460.798437458,8539655.3209064044,11413603.271677656,14104727.885318566,18302616.646602146,22485662.407505635,26056343.600278802,16639431.035592446,27614738.609379862,27661013.162163239,27751362.223890949,27840804.304384105,27929357.543267392,28017039.717373021,17042061.31408086,6038067.6311156638,17180486.572690293,17248975.268835995,17316994.191058788,17384552.734837126,17451660.107739896,17518325.333184611,17584557.254120428,6453244.8320601378,17715755.673504293,17780738.98763372,17845322.63548056,17909514.610370461,17973322.745762561,18036754.718446821]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":185407.77387837213},{"$f":"+E53*'Common Assumptions'!$D$97","v":182158.17752240962},{"$f":"+F53*'Common Assumptions'!$D$97","v":178837.72002341403},{"$f":"+G53*'Common Assumptions'!$D$97","v":159562.33461015197},{"$f":"+H53*'Common Assumptions'!$D$97","v":128710.42539925488}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.11110342917681804},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":7995044.3786982233},{"$f":"+D57-D59","v":28347745.595898438},45418094.616633162,36722725.060353741,16625386.811210988,2551723.8430891568,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.76679501192368837},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.77234201112877587},0.77788901033386337,0.78343600953895087,0.78898300874403815,0.79453000794912554,0.80007700715421304,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":964.62812499999995},{"$f":"+H66*$D$8","v":971.60625000000005},978.58437500000014,985.56250000000023,992.54062499999998,999.51874999999995,1006.496875,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.3450577553656598},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.34755390500794914},0.35005005465023853,0.45579789348171706,0.55360163702305243,0.67347451311605722,0.75996031647456286,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.10494224463434024},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.10244609499205087},9.9949945349761538E-2,0.11567468203497611,0.12012712390699525,0.14332049880763117,0.15980630216613675,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":132.01734375000001},{"$f":"+H69*$D$8","v":128.87718749999999},125.73703125000002,145.51874999999995,151.11992187500002,180.29718750000001,201.03632812500004,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":4148068.5910218749},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":4165038.6024937499},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":4182008.6139656259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":4271951.331375001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":4316749.7105859378},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":4436603.5272937501},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":4529594.2355390629},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":4410694.98795}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"+G72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.4286619442978736},{"$f":"+H72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.4350385290854923},{"$f":"+I72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.4414151138731119},{"$f":"+J72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.475211635728165},{"$f":"+K72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.4920448985612449},{"$f":"+L72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5370806974835807},{"$f":"+M72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5720225203909903},{"$f":"+N72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+O72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+P72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+Q72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+R72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+S72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+T72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.586478267208407},{"$f":"+U72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+V72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+W72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+X72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+Y72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+Z72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AA72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AB72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AC72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AD72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AE72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AF72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AG72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AH72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AI72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205},{"$f":"+AJ72/VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":4.5273454066075205}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":1.4643309721489368},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":1.174015411634197},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.88242453416193356},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.59504232714563299},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":13505960.683484819},null,{"$f":"+G74*G72","v":6074145.3124315329},{"$f":"+H74*H72","v":4889819.50937902},4,2541991.8616742659,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":8.7932432432432442E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76","v":8.7932432432432442E-2}]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.10287519872813992}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.20575039745627985},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.27586645468998405}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.55173290937996811},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":166813671.61364406}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":14668331.907972731}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":17160989.617824309}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":28857306.564050909}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":120795375.43176883}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":102248917.49885923}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":101664951.89410929}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":256301.88155782683},{"$f":"+H29*'Common Assumptions'!$D$77","v":366531.26642422093},{"$f":"+I29*'Common Assumptions'!$D$77","v":372205.71183197934},{"$f":"+J29*'Common Assumptions'!$D$77","v":467349.06275416567},{"$f":"+K29*'Common Assumptions'!$D$77","v":602234.35476767947},{"$f":"+L29*'Common Assumptions'!$D$77","v":740916.54704260582},{"$f":"+M29*'Common Assumptions'!$D$77","v":852231.2097984273},{"$f":"+N29*'Common Assumptions'!$D$77","v":632348.00271623267},{"$f":"+O29*'Common Assumptions'!$D$77","v":891904.73660137085},{"$f":"+P29*'Common Assumptions'!$D$77","v":893460.40118958126},{"$f":"+Q29*'Common Assumptions'!$D$77","v":894984.95248602761},{"$f":"+R29*'Common Assumptions'!$D$77","v":896479.01275654486},{"$f":"+S29*'Common Assumptions'!$D$77","v":897943.19182165165},{"$f":"+T29*'Common Assumptions'!$D$77","v":899378.08730545663},{"$f":"+U29*'Common Assumptions'!$D$77","v":556368.0759084248},{"$f":"+V29*'Common Assumptions'!$D$77","v":295818.50918775483},{"$f":"+W29*'Common Assumptions'!$D$77","v":558053.42586860969},{"$f":"+X29*'Common Assumptions'!$D$77","v":558870.90571798431},{"$f":"+Y29*'Common Assumptions'!$D$77","v":559672.03597037133},{"$f":"+Z29*'Common Assumptions'!$D$77","v":560457.14361771068},{"$f":"+AA29*'Common Assumptions'!$D$77","v":561226.5491121033},{"$f":"+AB29*'Common Assumptions'!$D$77","v":561980.56649660796},{"$f":"+AC29*'Common Assumptions'!$D$77","v":562719.50353342248},{"$f":"+AD29*'Common Assumptions'!$D$77","v":299123.57234990573},{"$f":"+AE29*'Common Assumptions'!$D$77","v":564153.33695965772},{"$f":"+AF29*'Common Assumptions'!$D$77","v":564848.81858721119},{"$f":"+AG29*'Common Assumptions'!$D$77","v":565530.39058221388},{"$f":"+AH29*'Common Assumptions'!$D$77","v":566198.3311373163},{"$f":"+AI29*'Common Assumptions'!$D$77","v":566852.91288131662},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":567494.40299043711}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":-18494.564005324461},{"$f":"+H33*'Common Assumptions'!$D$77","v":14376.560210759944},{"$f":"+I33*'Common Assumptions'!$D$77","v":15014.545554339287},{"$f":"+J33*'Common Assumptions'!$D$77","v":8630.9414213147247},{"$f":"+K33*'Common Assumptions'!$D$77","v":14416.719466803386},{"$f":"+L33*'Common Assumptions'!$D$77","v":20632.333403054177},{"$f":"+M33*'Common Assumptions'!$D$77","v":29909.140963872978},{"$f":"+N33*'Common Assumptions'!$D$77","v":-54528.2297019779},{"$f":"+O33*'Common Assumptions'!$D$77","v":40585.432182317716},{"$f":"+P33*'Common Assumptions'!$D$77","v":40656.318600791885},{"$f":"+Q33*'Common Assumptions'!$D$77","v":40725.787290896573},{"$f":"+R33*'Common Assumptions'!$D$77","v":40793.866607199168},{"$f":"+S33*'Common Assumptions'!$D$77","v":40860.584337175722},{"$f":"+T33*'Common Assumptions'!$D$77","v":40925.967712552731},{"$f":"+U33*'Common Assumptions'!$D$77","v":9424.9109756856706},{"$f":"+V33*'Common Assumptions'!$D$77","v":-86866.145755610822},{"$f":"+W33*'Common Assumptions'!$D$77","v":9453.5894092860053},{"$f":"+X33*'Common Assumptions'!$D$77","v":9467.4998979879056},{"$f":"+Y33*'Common Assumptions'!$D$77","v":9481.1321769157657},{"$f":"+Z33*'Common Assumptions'!$D$77","v":9494.4918102650699},{"$f":"+AA33*'Common Assumptions'!$D$77","v":9507.5842509473878},{"$f":"+AB33*'Common Assumptions'!$D$77","v":9520.4148428160624},{"$f":"+AC33*'Common Assumptions'!$D$77","v":9532.9888228473592},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-87835.774274467549},{"$f":"+AE33*'Common Assumptions'!$D$77","v":9557.3873737000922},{"$f":"+AF33*'Common Assumptions'!$D$77","v":9569.2219031137101},{"$f":"+AG33*'Common Assumptions'!$D$77","v":9580.8197419390544},{"$f":"+AH33*'Common Assumptions'!$D$77","v":9592.1856239878944},{"$f":"+AI33*'Common Assumptions'!$D$77","v":9603.3241883957562},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":9614.2399815154567},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-49293.606962410202},{"$f":"+H37*'Common Assumptions'!$D$77","v":-6202.2940633356957},{"$f":"+I37*'Common Assumptions'!$D$77","v":-5770.9674236107603},{"$f":"+J37*'Common Assumptions'!$D$77","v":-5337.6257548743006},{"$f":"+K37*'Common Assumptions'!$D$77","v":-3404.3937425072168},{"$f":"+L37*'Common Assumptions'!$D$77","v":-7710.6321803236387},{"$f":"+M37*'Common Assumptions'!$D$77","v":-7511.6594967237597},{"$f":"+N37*'Common Assumptions'!$D$77","v":-33456.058178019077},{"$f":"+O37*'Common Assumptions'!$D$77","v":-3990.6888648932254},{"$f":"+P37*'Common Assumptions'!$D$77","v":-3997.6305241596533},{"$f":"+Q37*'Common Assumptions'!$D$77","v":-4004.4333502407553},{"$f":"+R37*'Common Assumptions'!$D$77","v":-4011.1001198002332},{"$f":"+S37*'Common Assumptions'!$D$77","v":-4017.633553968521},{"$f":"+T37*'Common Assumptions'!$D$77","v":-4024.0363194534434},{"$f":"+U37*'Common Assumptions'!$D$77","v":-6331.3831762967566},{"$f":"+V37*'Common Assumptions'!$D$77","v":-36205.538628112234},{"$f":"+W37*'Common Assumptions'!$D$77","v":-6350.5275187519564},{"$f":"+X37*'Common Assumptions'!$D$77","v":-6359.8134917287098},{"$f":"+Y37*'Common Assumptions'!$D$77","v":-6368.9137452459272},{"$f":"+Z37*'Common Assumptions'!$D$77","v":-6377.8319936928037},{"$f":"+AA37*'Common Assumptions'!$D$77","v":-6386.5718771707416},{"$f":"+AB37*'Common Assumptions'!$D$77","v":-6395.1369629791188},{"$f":"+AC37*'Common Assumptions'!$D$77","v":-6403.5307470713296},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-36609.771238349793},{"$f":"+AE37*'Common Assumptions'!$D$77","v":-6419.8180457238568},{"$f":"+AF37*'Common Assumptions'!$D$77","v":-6427.7182081611736},{"$f":"+AG37*'Common Assumptions'!$D$77","v":-6435.4603673497422},{"$f":"+AH37*'Common Assumptions'!$D$77","v":-6443.0476833545417},{"$f":"+AI37*'Common Assumptions'!$D$77","v":-6450.4832530392441},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":-6457.7701113302528},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":188513.71059009215},374705.53257164516,381449.2899627079,470642.37842060608,613246.68049197563,753838.24826533638,874628.69126557652,544363.71483623562,928499.47991879529,930119.08926621347,931706.30642668332,933261.77924394386,934786.14260485885,936280.018698556,559461.60370781377,172746.82480403176,561156.48775914381,561978.5921242435,562784.2544020412,563573.80343428301,564347.56148587994,565105.84437644493,565848.96160919848,174678.0268370884,567290.90628763393,567990.32228216378,568675.74995680316,569347.46907794964,570005.75381667318,570650.87286062236]

{"sheet":"Area Irrigated ","index":11,"n_rows":68,"n_cols":15,"rows_kept":68,"cut":false,"hidden":false,"merged":[[45,10,45,12],[19,10,19,12],[30,0,30,9],[30,10,30,12],[15,10,15,12],[17,0,17,2],[0,0,0,9],[1,0,1,9],[14,0,14,9],[15,0,15,9],[45,0,45,9]]}
[""]
["Coefficient on FINAL Area Irrigated on CIS-Served Land"]
[null,null,null,"Reliability Score",null,1,2,3,4,5,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A5&\" \"&B5","v":"Center Large"},"Fraction ",null,0,{"$f":"+H5","v":0.3},{"$f":"+I5","v":0.3},{"$f":"+J5","v":0.3},0.3,"The data show a much lower rate of irrigation, but this is presumed to be for lack of availability.  In lakes and ponds areas, 30% is irrigated."]
["Center","Medium","Center Medium","Fraction ",null,0,0.25,0.35,0.5,1,"Empirical estimation from farm survey"]
["Center","Small","Center Small","Fraction ",null,0,0.25,0.35,0.5,1,"Empirical estimation from farm survey"]
["North","Large","North Large","Fraction ",null,0,{"$f":"+H8","v":0.5},{"$f":"+I8","v":0.5},{"$f":"+J8","v":0.5},0.5,"The data show a much lower rate of irrigation, but this is presumed to be for lack of availability"]
["North","Medium","North Medium","Fraction ",null,0,0.45,0.55000000000000004,0.7,1.2,"Empirical estimation from farm survey"]
["North","Small","North Small","Fraction ",null,0,0.45,0.55000000000000004,0.7,1.2,"Empirical estimation from farm survey"]
["South","Large","South Large","Fraction ",null,0,{"$f":"+H11","v":0.3},{"$f":"+I11","v":0.3},{"$f":"+J11","v":0.3},0.3,"The data show a much lower rate of irrigation, but this is presumed to be for lack of availability"]
["South","Medium","South Medium","Fraction ",null,0,0.45,0.55000000000000004,0.7,1,"Empirical estimation from farm survey"]
["South","Small","South Small","Fraction ",null,0,0.45,0.55000000000000004,0.7,1,"Empirical estimation from farm survey"]
[]
[]
["Coefficient on Area Irrigated on FINAL CIS-Served Land with Credit program"]
[]
["This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.",null,null,"Reliability Score",null,1,2,3,4,5]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A20&\" \"&B20","v":"Center Large"},"Fraction ",null,{"$f":"+F5","v":0},0.3,0.3,0.3,0.3,"Empirical estimation from farm survey"]
["Center","Medium","Center Medium","Fraction ",null,0,0.25,0.35,0.5,{"$f":"MIN(1.2,+J6+'Common Assumptions'!$D$33)","v":1},"Empirical estimation from farm survey"]
["Center","Small","Center Small","Fraction ",null,0,0.25,0.35,0.5,{"$f":"MIN(1.2,+J7+'Common Assumptions'!$D$33)","v":1},"Empirical estimation from farm survey"]
["North","Large","North Large","Fraction ",null,0,0.5,0.5,0.5,0.5,"Empirical estimation from farm survey"]
["North","Medium","North Medium","Fraction ",null,0,0.45,0.55000000000000004,0.7,{"$f":"MIN(1.2,+J9+'Common Assumptions'!$D$33)","v":1.2},"Empirical estimation from farm survey"]
["North","Small","North Small","Fraction ",null,0,0.45,0.55000000000000004,0.7,{"$f":"MIN(1.2,+J10+'Common Assumptions'!$D$33)","v":1.2},"Empirical estimation from farm survey"]
["South","Large","South Large","Fraction ",null,0,0.3,0.3,0.3,0.3,"Empirical estimation from farm survey"]
["South","Medium","South Medium","Fraction ",null,{"$f":"+F12","v":0},0.45,0.55000000000000004,0.7,{"$f":"MIN(1.2,+J12+'Common Assumptions'!$D$33)","v":1},"Empirical estimation from farm survey"]
["South","Small","South Small","Fraction ",null,0,0.45,0.55000000000000004,0.7,{"$f":"MIN(1.2,+J13+'Common Assumptions'!$D$33)","v":1},"Empirical estimation from farm survey"]
[]
[]
["Coefficient on Area Irrigated on FINAL CIS-Served Land with Technical Assistance program"]
[]
["Coefficient on final area irrigated given reliability",null,null,"Reliability Score",null,1,2,3,4,5]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A35&\" \"&B35","v":"Center Large"},"Fraction ",null,{"$f":"+F5","v":0},{"$f":"+G5","v":0.3},{"$f":"+H5","v":0.3},{"$f":"+I5","v":0.3},{"$f":"MIN(+J5,1.2)","v":0.3},"Empirical estimation from farm survey",null,null,null,"Lack of access to credit not likely to be a factor for large farms"]
["Center","Medium","Center Medium","Fraction ",null,{"$f":"+F6+0.06","v":0.06},0.31,0.41,0.56000000000000005,{"$f":"MIN(1.2,+J6+'Common Assumptions'!$D$34)","v":1},"Empirical estimation from farm survey",null,null,null,"Coefficient on extension services is .0805.  Mild endogeneity suspected."]
["Center","Small","Center Small","Fraction ",null,0.06,0.31,0.41,0.56000000000000005,{"$f":"MIN(1.2,+J7+'Common Assumptions'!$D$34)","v":1},"Empirical estimation from farm survey"]
["North","Large","North Large","Fraction ",null,{"$f":"+F8","v":0},{"$f":"+G8","v":0.5},{"$f":"+H8","v":0.5},{"$f":"+I8","v":0.5},{"$f":"MIN(1.2,+J8)","v":0.5},"Empirical estimation from farm survey"]
["North","Medium","North Medium","Fraction ",null,{"$f":"+F9+0.06","v":0.06},0.51,0.6100000000000001,0.76,{"$f":"MIN(1.2,+J9+'Common Assumptions'!$D$34)","v":1.2},"Empirical estimation from farm survey"]
["North","Small","North Small","Fraction ",null,0.06,0.51,0.6100000000000001,0.76,{"$f":"MIN(1.2,+J10+'Common Assumptions'!$D$34)","v":1.2},"Empirical estimation from farm survey"]
["South","Large","South Large","Fraction ",null,{"$f":"+F11","v":0},{"$f":"+G11","v":0.3},{"$f":"+H11","v":0.3},{"$f":"+I11","v":0.3},0.06,"Empirical estimation from farm survey"]
["South","Medium","South Medium","Fraction ",null,{"$f":"+F12+0.06","v":0.06},0.51,0.6100000000000001,0.76,{"$f":"MIN(1.2,+J12+'Common Assumptions'!$D$34)","v":1},"Empirical estimation from farm survey"]
["South","Small","South Small","Fraction ",null,0.06,0.51,0.6100000000000001,0.76,{"$f":"MIN(1.2,+J13+'Common Assumptions'!$D$34)","v":1},"Empirical estimation from farm survey"]
[]
[]
["Coefficient on Area Irrigated on FINAL CIS-Served Land with Credit and Technical Assistance program"]
[]
["Coefficient on final area irrigated given reliability",null,null,"Reliability Score",0,1,2,3,4,5]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A50&\" \"&B50","v":"Center Large"},"Fraction ",0,{"$f":"MAX(F35,F20)","v":0},0.3,0.3,0.3,0.3,"Empirical estimation from farm survey"]
["Center","Medium","Center Medium","Fraction ",0,0.06,0.31,0.41,0.56000000000000005,1,"Empirical estimation from farm survey"]
["Center","Small","Center Small","Fraction ",0,0.06,0.31,0.41,0.56000000000000005,1,"Empirical estimation from farm survey"]
["North","Large","North Large","Fraction ",0,0,0.5,0.5,0.5,0.5,"Empirical estimation from farm survey"]
["North","Medium","North Medium","Fraction ",0,0.06,0.51,0.6100000000000001,0.76,1.2,"Empirical estimation from farm survey"]
["North","Small","North Small","Fraction ",0,0.06,0.51,0.6100000000000001,0.76,1.2,"Empirical estimation from farm survey"]
["South","Large","South Large","Fraction ",0,0,0.3,0.3,0.3,0.3,"Empirical estimation from farm survey"]
["South","Medium","South Medium","Fraction ",0,{"$f":"MAX(F42,F27)","v":0.06},0.51,0.6100000000000001,0.76,1,"Empirical estimation from farm survey"]
["South","Small","South Small","Fraction ",0,0.06,0.51,0.6100000000000001,0.76,1,"Empirical estimation from farm survey"]
[]
[]
[]
[null,"Basis for Preliminary Estimates","FROM ACSA FARM POPULATION DATA"]
[]
[null,"Percent of land growing HVA (figures from ACSA data, see data in 16_cis_5_jan.xls or 16_cis_5_jan.dta)"]
[null,null,"All ha in CIS command areas for which data is available 1","% of land growing HVA out of all ha in CIS command areas","Ha with functional CIS","% of land growing HVA out of land with a functional CIS 2","Ha under irrigation","% of land under irrigation which is growing HVA 3"]
[null,"North 4",1418,0.89,283,0.93,219,1]
[null,"Central",15303,0.18,2358,0.44,1387,0.73]
[null,"South",23412,0.08,6646,0.19,1025,0.78]

{"sheet":"ERR Teţcani","index":12,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Teţcani"]
["System Characteristics",null,"Region","North",null,"Number","1-1",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":126},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":126},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1132},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1258},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.57472178060413359},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.17170111287758347},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.25357710651828297},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.63811605723370435}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.2350953895071542}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.12678855325914146}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":126},126,126,{"$f":"+$D$8","v":1258},1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258,1258]
["Land Area Served by Irrigation, Without Project",null,null,126,{"$f":"+D23*(1-0.02)","v":123.48},{"$f":"+E23*(1-0.02)","v":121.0104},118.590192,116.21838816,113.8940203968,111.61613998886401,109.38381718908673,107.196140845305,105.0522180283989,102.95117366783091,100.8921501944743,98.874307190584815,96.896821046773113,94.958884625837655,93.059706933320896,91.198512794654476,89.374542538761389,87.587051687986161,85.835310654226433,84.118604441141898,82.436232352319053,80.787507705272674,79.171757551167218,77.588322400143866,76.036555952140986,74.515824833098165,73.025508336436204,71.564998169707479,70.133698206313326,68.731024242187061,67.356403757343315,66.009275682196446]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.57472178060413359},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.58264606518282991},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.59057034976152623},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.59849463434022265},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.60641891891891897},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.61434320349761529},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.62226748807631171},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.63019177265500803},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.63811605723370435},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.63811605723370435}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":732.96875},742.9375,752.90625000000011,762.87500000000011,772.84375,782.81250000000011,792.78125000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011,802.75000000000011]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":7322910.9016521946},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":10472321.897834882},10634448.909485122,13352830.364404732,17206695.850505125,21169044.201217309,24349463.137097921,18067085.791892361,25482992.474324878,25527440.033988032,25570998.642457929,25613686.078758422,25655519.766332902,25696516.780155901,15896230.740240706,8451957.4053644221,15944383.596245991,15967740.163370978,15990629.599153467,16013061.246220304,16035044.260345805,16056587.614188798,16077700.100954928,8546387.7814258765,16118666.770275932,16138537.673920318,16158011.159491822,16177095.175351894,16195797.51089476,16214125.799726773]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":337360.56273662177},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":342656.37076779339},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":347956.82564055029},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":471015.53112269897},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":597617.61526854313},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":727766.65485615341},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":820443.71391253965},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":832265.23848200135},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":833740.07540199393},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":835185.41558358644},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":836601.84896154725},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":837989.95367194875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":839350.29628814233},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":840683.43205201195},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":589392.93357042305},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":590289.17408175732},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":591167.48978286493},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":592028.23916995036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":592871.77356929402},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":593698.43728065095},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":594508.56771778071},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":595302.49554616783},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":596080.54481798725},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":596843.03310437023},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":597590.27162502566},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":598322.56537526788},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":599040.21325050527},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":599743.50816823787},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":600432.73718761583},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":601108.18162660627}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.17170111287758347},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.17962539745627981},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.18754968203497616},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.1954739666136725},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.20339825119236882},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.21132253577106519},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.21924682034976151},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.22717110492845785},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.2350953895071542},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.2350953895071542}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":225.96875},235.9375,245.90625,255.87499999999997,265.84375,275.8125,285.78125,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75,295.75]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":-528416.11443784169},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":410758.86316456978},428987.0158382653,246598.32632327784,411906.27048009669,589495.24008726212,854546.88468208502,-1557949.4200565112,1159583.7766376489,1161609.102879768,1163593.9225970448,1165539.0459199762,1167445.266776449,1169313.3632157922,269283.17073387629,-2481889.8787317374,270102.5545510287,270499.99708536873,270889.49076902185,271271.19457900198,271645.2643127825,272011.85265188746,272371.10922421026,-2509593.5506990724,273068.21067714546,273406.3400889631,273737.70691254438,274062.44639965409,274380.69109702157,274692.57090044161]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":104005.72283728464},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":108818.69265991588},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":113645.96608830326},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":157982.76129906025},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":205569.24722370695},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":256417.90402237157},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":295752.99632347247},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":306624.0352302111},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":307167.39620073466},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":307699.88995184767},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":308221.7338279385},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":308733.14082650747},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":309234.31968510506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":309725.47496653075},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":217144.76499962946},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":217474.95887222633},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":217798.54886737122},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":218115.66706261321},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":218426.44289395039},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":218731.00320866084},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":219029.47231707704},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":219321.97204332493},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":219608.62177504785},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":219889.53851213635},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":220164.83691448305},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":220434.62934878282},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":220699.0259343966},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":220958.1345882981},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":221212.06106912156},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":221460.90902032857}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.25357710651828297},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.23772853736089028},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.22187996820349759},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.2060313990461049},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.19018282988871221},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.17433426073131952},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.15848569157392683},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.14263712241653415},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.12678855325914146},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.12678855325914146}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":299.0625},279.12499999999994,259.18749999999994,239.24999999999997,219.31249999999997,199.37499999999997,179.43749999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994,159.49999999999994]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-1408388.7703545771},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":-177208.40180959128},-164884.783531736,-152503.59299640858,-97268.392643063329,-220303.77658067536,-214618.84276353597,-955887.37651483063,-114019.68185409214,-114218.01497599008,-114412.38143545014,-114602.86056572094,-114789.53011338631,-114972.46627009838,-180896.66217990732,-1034443.9608032065,-181443.64339291301,-181708.95690653456,-181968.96414988363,-182223.77124836581,-182473.48220487832,-182718.19894226053,-182958.02134489513,-1045993.4639528511,-183423.37273496733,-183649.09166174781,-183870.29620999261,-184087.0766672726,-184299.52151540696,-184507.71746657864]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":456560.14698507765},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":427008.88021670259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":397314.57540671621},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":367481.33382286044},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":234384.13187318321},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":256178.26154996245},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":269487.76391054777},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":274263.71190651244},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":274752.10905950487},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":275230.7382694374},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":275699.79489517136},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":276159.47038839059},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":276609.95237174543},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":277051.42471543315},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":277484.06761224719},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":277908.05765112495},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":278323.56788922509},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":278730.76792256325},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":279129.82395523461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":279520.89886725263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":279904.15228103026},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":280279.74062653229},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":280647.8172051243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":281008.53225214453},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":281362.03299822431},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":281708.46372938249},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":282047.96584591747},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":282380.67792012182},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":282706.73575284204},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":283026.27242890786}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,{"$f":"+G37+G33+G29","v":5386106.0168597754},10705872.359189861,10898551.141791651,13446925.097731601,17521333.728342157,21538235.664723895,24989391.179016471,15553248.995321019,26528556.569108434,26574831.121891811,26620180.183619522,26664622.264112677,26708175.502995964,26750857.677101593,15984617.248794675,4935623.5658294782,16033042.507404108,16056531.203549812,16079550.125772605,16102108.66955094,16124216.04245371,16145881.267898425,16167113.188834243,4990800.7667739531,16208311.608218109,16228294.922347534,16247878.570194375,16267070.545084275,16285878.680476375,16304310.653160635]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-137578.84056984377},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-146158.39848254464},-154737.95639524556,-239690.28341303585,-345137.03080251109,-424926.25346825895,-481813.10576891748,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-487931.87472857157,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443,-274987.25021381443]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":649123.67109374981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":658538.12868749991},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":667952.58628124988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":895655.57099999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":1124582.4490624997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":1370515.4962499996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":1546928.0270312501},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1572276.4149999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":1105593.8154999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":1105593.8154999996}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":45000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":90000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":135000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":180000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":225000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":270000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":315000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":360000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":405000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":450000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":495000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":540000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":585000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":630000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":675000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":720000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":765000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":810000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":855000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":900000}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1837.5}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":5899488.3473836817},11220089.589394815,11413603.271677656,14104727.885318566,18302616.646602146,22485662.407505635,26056343.600278802,16639431.035592446,27614738.609379862,27661013.162163239,27751362.223890949,27840804.304384105,27929357.543267392,28017039.717373021,17042061.31408086,6038067.6311156638,17180486.572690293,17248975.268835995,17316994.191058788,17384552.734837126,17451660.107739896,17518325.333184611,17584557.254120428,6453244.8320601378,17715755.673504293,17780738.98763372,17845322.63548056,17909514.610370461,17973322.745762561,18036754.718446821]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":7995044.3786982233},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":22627484.090655349},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":37953998.932175793},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":30515566.526188634},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":12515454.612122672},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":882894.1613255816},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":867419.89296385541},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":851608.19058768591},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":759820.6410007237},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":612906.78761549946}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":2234383.5548588955},{"$f":"SUM(E50:E53)*0.09","v":3613327.1419478706},{"$f":"SUM(F50:F53)*0.09","v":2925711.418623046},1269430.0629121528,107476.25418605399,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":286681.87204129674},{"$f":"+'Common Assumptions'!F85*$D$8","v":614318.29723135021},{"$f":"+'Common Assumptions'!G85*$D$8","v":282342.71038692916},{"$f":"+'Common Assumptions'!H85*$D$8","v":176744.60610728941},{"$f":"+'Common Assumptions'!I85*$D$8","v":167925.41223509095},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1056044.278401084},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1090714.7649146956},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1056044.278401084},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1099148.1264990875},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1078533.2426261292}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":7995044.3786982233},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":28403593.648177896},45466439.559070267,36772003.058778241,16650101.27232023,2548115.511114541,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-7995044.3786982233},-28403593.648177896,-45466439.559070267,-36772003.058778241,-10750612.924936548,8671974.0782802738,11413603.271677656,14104727.885318566,18302616.646602146,22485662.407505635,26056343.600278802,16639431.035592446,27614738.609379862,27661013.162163239,27751362.223890949,27840804.304384105,27929357.543267392,28017039.717373021,17042061.31408086,6038067.6311156638,17180486.572690293,17248975.268835995,17316994.191058788,17384552.734837126,17451660.107739896,17518325.333184611,17584557.254120428,6453244.8320601378,17715755.673504293,17780738.98763372,17845322.63548056,17909514.610370461,17973322.745762561,18036754.718446821]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":185407.77387837213},{"$f":"+E53*'Common Assumptions'!$D$97","v":182158.17752240962},{"$f":"+F53*'Common Assumptions'!$D$97","v":178837.72002341403},{"$f":"+G53*'Common Assumptions'!$D$97","v":159562.33461015197},{"$f":"+H53*'Common Assumptions'!$D$97","v":128710.42539925488}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.11156847685390003},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":7995044.3786982233},{"$f":"+D57-D59","v":28218185.874299522},45284281.381547861,36593165.338754825,16490538.937710078,2419405.085715286,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.76679501192368837},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.77234201112877587},0.77788901033386337,0.78343600953895087,0.78898300874403815,0.79453000794912554,0.80007700715421304,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054,0.80562400635930054]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":964.62812499999995},{"$f":"+H66*$D$8","v":971.60625000000005},978.58437500000014,985.56250000000023,992.54062499999998,999.51874999999995,1006.496875,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.3450577553656598},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.34755390500794914},0.35005005465023853,0.45579789348171706,0.55360163702305243,0.67347451311605722,0.75996031647456286,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.77392686804451516,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611,0.55125794912559611]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.10494224463434024},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.10244609499205087},9.9949945349761538E-2,0.11567468203497611,0.12012712390699525,0.14332049880763117,0.15980630216613675,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.16267885532591414,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551,0.12338434022257551]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":132.01734375000001},{"$f":"+H69*$D$8","v":128.87718749999999},125.73703125000002,145.51874999999995,151.11992187500002,180.29718750000001,201.03632812500004,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,204.64999999999998,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175,155.2175]
[]
[null,"Water use ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":4148068.5910218749},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":4165038.6024937499},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":4182008.6139656259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":4271951.331375001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":4316749.7105859378},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":4436603.5272937501},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":4529594.2355390629},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":4568065.3289999999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":4410694.98795},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":4410694.98795}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.5115759386814744},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.5089619050365077},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.5063690861641721},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.492970814403781},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4865057458563578},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4698509859237632},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4575362916880086},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4525882093027311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.4733745265248817}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":1.0057879693407372},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.80358476201460316},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.60191072584925165},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.39859416288075622},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":41168888.0859304},null,{"$f":"+G74*G73*G72","v":14650566.910113929},{"$f":"+H74*H73*H72","v":11744360.591192298},8826217.6783887744,5947742.9062353941,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":8.7932432432432442E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.17586486486486488},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.10287519872813992}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.20575039745627985},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.27586645468998405}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.55173290937996811},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":166813671.61364406}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":14668331.907972731}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":17160989.617824309}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":28857306.564050909}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":120795375.43176883}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":101794396.04255541}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":101210430.43780547}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":256301.88155782683},{"$f":"+H29*'Common Assumptions'!$D$77","v":366531.26642422093},{"$f":"+I29*'Common Assumptions'!$D$77","v":372205.71183197934},{"$f":"+J29*'Common Assumptions'!$D$77","v":467349.06275416567},{"$f":"+K29*'Common Assumptions'!$D$77","v":602234.35476767947},{"$f":"+L29*'Common Assumptions'!$D$77","v":740916.54704260582},{"$f":"+M29*'Common Assumptions'!$D$77","v":852231.2097984273},{"$f":"+N29*'Common Assumptions'!$D$77","v":632348.00271623267},{"$f":"+O29*'Common Assumptions'!$D$77","v":891904.73660137085},{"$f":"+P29*'Common Assumptions'!$D$77","v":893460.40118958126},{"$f":"+Q29*'Common Assumptions'!$D$77","v":894984.95248602761},{"$f":"+R29*'Common Assumptions'!$D$77","v":896479.01275654486},{"$f":"+S29*'Common Assumptions'!$D$77","v":897943.19182165165},{"$f":"+T29*'Common Assumptions'!$D$77","v":899378.08730545663},{"$f":"+U29*'Common Assumptions'!$D$77","v":556368.0759084248},{"$f":"+V29*'Common Assumptions'!$D$77","v":295818.50918775483},{"$f":"+W29*'Common Assumptions'!$D$77","v":558053.42586860969},{"$f":"+X29*'Common Assumptions'!$D$77","v":558870.90571798431},{"$f":"+Y29*'Common Assumptions'!$D$77","v":559672.03597037133},{"$f":"+Z29*'Common Assumptions'!$D$77","v":560457.14361771068},{"$f":"+AA29*'Common Assumptions'!$D$77","v":561226.5491121033},{"$f":"+AB29*'Common Assumptions'!$D$77","v":561980.56649660796},{"$f":"+AC29*'Common Assumptions'!$D$77","v":562719.50353342248},{"$f":"+AD29*'Common Assumptions'!$D$77","v":299123.57234990573},{"$f":"+AE29*'Common Assumptions'!$D$77","v":564153.33695965772},{"$f":"+AF29*'Common Assumptions'!$D$77","v":564848.81858721119},{"$f":"+AG29*'Common Assumptions'!$D$77","v":565530.39058221388},{"$f":"+AH29*'Common Assumptions'!$D$77","v":566198.3311373163},{"$f":"+AI29*'Common Assumptions'!$D$77","v":566852.91288131662},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":567494.40299043711}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":-18494.564005324461},{"$f":"+H33*'Common Assumptions'!$D$77","v":14376.560210759944},{"$f":"+I33*'Common Assumptions'!$D$77","v":15014.545554339287},{"$f":"+J33*'Common Assumptions'!$D$77","v":8630.9414213147247},{"$f":"+K33*'Common Assumptions'!$D$77","v":14416.719466803386},{"$f":"+L33*'Common Assumptions'!$D$77","v":20632.333403054177},{"$f":"+M33*'Common Assumptions'!$D$77","v":29909.140963872978},{"$f":"+N33*'Common Assumptions'!$D$77","v":-54528.2297019779},{"$f":"+O33*'Common Assumptions'!$D$77","v":40585.432182317716},{"$f":"+P33*'Common Assumptions'!$D$77","v":40656.318600791885},{"$f":"+Q33*'Common Assumptions'!$D$77","v":40725.787290896573},{"$f":"+R33*'Common Assumptions'!$D$77","v":40793.866607199168},{"$f":"+S33*'Common Assumptions'!$D$77","v":40860.584337175722},{"$f":"+T33*'Common Assumptions'!$D$77","v":40925.967712552731},{"$f":"+U33*'Common Assumptions'!$D$77","v":9424.9109756856706},{"$f":"+V33*'Common Assumptions'!$D$77","v":-86866.145755610822},{"$f":"+W33*'Common Assumptions'!$D$77","v":9453.5894092860053},{"$f":"+X33*'Common Assumptions'!$D$77","v":9467.4998979879056},{"$f":"+Y33*'Common Assumptions'!$D$77","v":9481.1321769157657},{"$f":"+Z33*'Common Assumptions'!$D$77","v":9494.4918102650699},{"$f":"+AA33*'Common Assumptions'!$D$77","v":9507.5842509473878},{"$f":"+AB33*'Common Assumptions'!$D$77","v":9520.4148428160624},{"$f":"+AC33*'Common Assumptions'!$D$77","v":9532.9888228473592},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-87835.774274467549},{"$f":"+AE33*'Common Assumptions'!$D$77","v":9557.3873737000922},{"$f":"+AF33*'Common Assumptions'!$D$77","v":9569.2219031137101},{"$f":"+AG33*'Common Assumptions'!$D$77","v":9580.8197419390544},{"$f":"+AH33*'Common Assumptions'!$D$77","v":9592.1856239878944},{"$f":"+AI33*'Common Assumptions'!$D$77","v":9603.3241883957562},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":9614.2399815154567},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-49293.606962410202},{"$f":"+H37*'Common Assumptions'!$D$77","v":-6202.2940633356957},{"$f":"+I37*'Common Assumptions'!$D$77","v":-5770.9674236107603},{"$f":"+J37*'Common Assumptions'!$D$77","v":-5337.6257548743006},{"$f":"+K37*'Common Assumptions'!$D$77","v":-3404.3937425072168},{"$f":"+L37*'Common Assumptions'!$D$77","v":-7710.6321803236387},{"$f":"+M37*'Common Assumptions'!$D$77","v":-7511.6594967237597},{"$f":"+N37*'Common Assumptions'!$D$77","v":-33456.058178019077},{"$f":"+O37*'Common Assumptions'!$D$77","v":-3990.6888648932254},{"$f":"+P37*'Common Assumptions'!$D$77","v":-3997.6305241596533},{"$f":"+Q37*'Common Assumptions'!$D$77","v":-4004.4333502407553},{"$f":"+R37*'Common Assumptions'!$D$77","v":-4011.1001198002332},{"$f":"+S37*'Common Assumptions'!$D$77","v":-4017.633553968521},{"$f":"+T37*'Common Assumptions'!$D$77","v":-4024.0363194534434},{"$f":"+U37*'Common Assumptions'!$D$77","v":-6331.3831762967566},{"$f":"+V37*'Common Assumptions'!$D$77","v":-36205.538628112234},{"$f":"+W37*'Common Assumptions'!$D$77","v":-6350.5275187519564},{"$f":"+X37*'Common Assumptions'!$D$77","v":-6359.8134917287098},{"$f":"+Y37*'Common Assumptions'!$D$77","v":-6368.9137452459272},{"$f":"+Z37*'Common Assumptions'!$D$77","v":-6377.8319936928037},{"$f":"+AA37*'Common Assumptions'!$D$77","v":-6386.5718771707416},{"$f":"+AB37*'Common Assumptions'!$D$77","v":-6395.1369629791188},{"$f":"+AC37*'Common Assumptions'!$D$77","v":-6403.5307470713296},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-36609.771238349793},{"$f":"+AE37*'Common Assumptions'!$D$77","v":-6419.8180457238568},{"$f":"+AF37*'Common Assumptions'!$D$77","v":-6427.7182081611736},{"$f":"+AG37*'Common Assumptions'!$D$77","v":-6435.4603673497422},{"$f":"+AH37*'Common Assumptions'!$D$77","v":-6443.0476833545417},{"$f":"+AI37*'Common Assumptions'!$D$77","v":-6450.4832530392441},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":-6457.7701113302528},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":188513.71059009215},374705.53257164516,381449.2899627079,470642.37842060608,613246.68049197563,753838.24826533638,874628.69126557652,544363.71483623562,928499.47991879529,930119.08926621347,931706.30642668332,933261.77924394386,934786.14260485885,936280.018698556,559461.60370781377,172746.82480403176,561156.48775914381,561978.5921242435,562784.2544020412,563573.80343428301,564347.56148587994,565105.84437644493,565848.96160919848,174678.0268370884,567290.90628763393,567990.32228216378,568675.74995680316,569347.46907794964,570005.75381667318,570650.87286062236]

{"sheet":"ERR Talmaz","index":13,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Talmaz"]
["System Characteristics",null,"Region","South",null,"Number","17-2",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":25},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":26},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":2442},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":2468},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.17990275526742303},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":3.7277147487844407E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.78241491085899517},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.37550648298217182}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.23288087520259321}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.39161264181523497}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":26},26,26,{"$f":"+$D$8","v":2468},2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468,2468]
["Land Area Served by Irrigation, Without Project",null,null,26,{"$f":"+D23*(1-0.02)","v":25.48},{"$f":"+E23*(1-0.02)","v":24.970400000000001},24.470992000000003,23.981572160000002,23.501940716800004,23.031901902464003,22.571263864414725,22.119838587126431,21.677441815383901,21.243892979076222,20.819015119494697,20.402634817104804,19.994582120762708,19.594690478347452,19.202796668780504,18.818740735404894,18.442365920696798,18.07351860228286,17.712048230237201,17.357807265632456,17.010651120319807,16.670438097913411,16.337029335955144,16.01028874923604,15.690082974251318,15.376281314766292,15.068755688470965,14.767380574701546,14.472032963207514,14.182592303943364,13.898940457864496,13.620961648707206]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.17990275526742303},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.20435322123176664},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.22880368719611022},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.25325415316045385},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.27770461912479744},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.30215508508914102},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.32660555105348466},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.35105601701782818},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.37550648298217182},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.37550648298217182}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":504.34375000000006},564.6875,625.03125000000011,685.37500000000011,745.71875,806.06250000000011,866.40625,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75,926.75]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":2654631.4290006049},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":5489250.1563026542},6077035.8727762448,7066094.6127413092,9150283.8345802892,12070773.017080145,15318476.708459673,12002741.481419697,20045483.558361281,20048894.201297443,20052236.631374873,20055512.212850757,20058722.282697119,20061868.151146557,11393079.796886809,3345116.6451581516,11396476.523464538,11398124.107406585,11399738.739669789,11401321.079287728,11402871.772113308,11404391.451082379,11405880.73647207,3348799.3026851732,11408770.545842221,11410172.249336712,11411545.918761317,11412892.114797425,11414211.386912812,11415504.273585893]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-25144.43390649715},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-28158.544315618848},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-31173.732926562199},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-37988.85154222657},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-51676.683682490235},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-67042.398246966812},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-84086.752881439199},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-102810.47296660877},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-102828.29093137145},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-102845.7525368389},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-102862.86491019699},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-102879.63503608792},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-102896.06975946101},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-102912.17578836667},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-107986.13273961365},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-108002.37438128267},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-108018.29119011834},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-108033.88966277728},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-108049.17616598302},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-108064.15693912466},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-108078.83809680348},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-108093.22563132871},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-108107.32541516345},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-108121.14320332148},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-108134.68463571636},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-108147.95523946334},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-108160.96043113539},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-108173.70551897398},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-108186.1957050558},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-108198.43608741599}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":3.7277147487844407E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":6.172761345218801E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":8.6178079416531606E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.11062854538087522},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.1350790113452188},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.15952947730956241},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.18397994327390602},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.2084304092382496},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.23288087520259321},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.23288087520259321}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":152.34375},212.6875,273.03125000000006,333.375,393.71875,454.06250000000006,514.40625,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75,574.75]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":463375.30587933032},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":1594842.6862466482},2047733.6257921585,2613526.2314726254,3615149.4382998762,5116497.0711845113,6869994.0795886749,4602237.9459451018,9589676.5392175801,9591308.1771660969,9592907.1823556423,9594474.2074413951,9596009.8920254316,9597514.8629177902,5424717.8079705453,433300.68534521357,5426335.1315910798,5427119.6152300499,5427888.4091962399,5428641.8272831058,5429380.1770082349,5430103.7597388625,5430812.8708148766,433777.66585638048,5432188.8299467741,5432856.2396186292,5433510.3010970494,5434151.2813459001,5434779.441989772,5435395.0394207686]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-15171.776090740925},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-21185.594834446372},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-27201.710304562068},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-36911.16999109571},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-54500.771179569783},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-75438.58540676038},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-99726.232887039718},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-127365.26648710962},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-127387.36710809122},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-127409.02571665322},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-127430.25115304397},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-127451.0520807069},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-127471.43698981656},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-127491.41420074404},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-111544.7602981752},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-111561.5481473781},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-111578.00023959696},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-111594.12328997144},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-111609.92387933841},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-111625.40845691804},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-111640.58334294609},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-111655.45473125359},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-111670.02869179493},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-111684.31117312543},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-111698.30800482935},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-111712.02489989916},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-111725.4674570676},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-111738.64116309266},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-111751.55139499721},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-111764.20342226367}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.78241491085899517},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.73356462722852511},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.68471434359805516},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.6358640599675851},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.58701377633711505},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.53816349270664499},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.48931320907617504},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.44046292544570498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.39161264181523497},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.39161264181523497}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":1810.4375},1689.8750000000002,1569.3125,1448.75,1328.1874999999998,1207.625,1087.0624999999998,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989,966.49999999999989]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":790918.56967842556},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":8268941.9020772465},7680509.2013182444,7091817.1298430236,2709530.476759824,2508041.7017098935,2701749.4388272134,-1874047.3510274396,3156949.0240037916,3157486.1664668159,3158012.5660805795,3158528.4377020681,3159033.9918911261,3159529.4349964038,2954841.1045111567,-2081680.4199935258,2955722.0640696548,2956149.3739484325,2956568.1376296352,2956978.5260372139,2957380.706676641,2957774.8437032793,2958161.0979893859,-2083972.2555386382,2958910.5858061453,2959274.1252501938,2959630.3939053616,2959979.5371874254,2960321.6976038478,2960657.0148119428]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-360378.06858012109},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-336446.77067110065},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-312504.60925849259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-288551.89581299573},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-110245.38903828418},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-120308.00916947295},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-126369.50519649171},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-128427.64754128644},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-128449.94619306065},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-128471.79887179942},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-128493.21449696338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-128514.20180962408},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-128534.76937603155},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-128554.92559111088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-128574.67868188862},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-128594.03671085081},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-128613.00757923376},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-128631.59903024904},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-128649.81865224402},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-128667.67388179908},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-128685.17200676307},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-128702.32016922777},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-128719.12536844319},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-128735.59446367428},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-128751.73417700076},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-128767.55109606069},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-128783.05167673946},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-128798.24224580462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-128813.12900348847},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-128827.71802601867}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,3908925.3045583609,15353034.744626548,15805278.699886646,16771437.974056959,15474963.74963999,19695311.789974548,24890220.226875562,14730932.07633736,32792109.121582653,32797688.544930354,32803156.379811093,32808514.857994221,32813766.166613676,32818912.449060753,19772638.709368512,1696736.9105098394,19778533.719125271,19781393.096585065,19784195.286495663,19786941.432608046,19789632.655798182,19792270.054524519,19794854.705276333,1698604.7130029155,19799869.96159514,19802302.614205536,19804686.613763727,19807022.933330752,19809312.526506431,19811556.327818602]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":568103.1618289419},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":507383.83513952693},446664.50845011161,368537.62065794633,-31937.034442460979,-86842.081963379649,-157919.67636177337,-245169.81763764287,-245169.81763764287,-245169.81763764287,-245169.81763764287,-245169.81763764287,-245169.81763764287,-245169.81763764287,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307,35579.063949071307]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":640212.49546875013},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":692148.27093749994},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":744084.0464062501},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":867342.24375000002},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":1040348.3152343747},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":1349940.6159374998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":1693373.7958593748},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":2070647.8549999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":1318874.9924999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":1318874.9924999997}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":8928.5714285714294},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":17857.142857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":26785.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":35714.285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":44642.857142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":53571.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":62500.000000000007},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":71428.571428571435},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":80357.14285714287},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":89285.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":98214.285714285725},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":107142.85714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":116071.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":125000.00000000001},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":133928.57142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":142857.14285714287},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":151785.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":160714.28571428574},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":169642.85714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":178571.42857142858}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":364.58333333333337}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":5117605.5451893862},16552931.434036909,16996391.838076342,18007682.42179824,16483739.613765236,20958774.907282002,26426038.929706495,16556774.69703305,34617951.742278345,34623531.165626042,34637927.571935356,34652214.621547051,34666394.50159508,34680469.355470732,21172100.206293773,3105126.9788636724,21195852.358907674,21207640.307796042,21219371.069135211,21231045.786676165,21242665.581294872,21254231.551449779,21265744.773630165,3178423.35278532,21288617.172806118,21299978.396845084,21311290.967831846,21322555.858827442,21333774.023431692,21344946.396172434]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":8047566.5680473354},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":22776131.796360385},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":38203331.771876216},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":30716033.751543157},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":12597672.92709282},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":1732100.7870838915},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":1701742.683493478},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":1670722.5869399116},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":1490649.7154131844},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":1202427.624670153}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":2324190.4446905968},{"$f":"SUM(E50:E53)*0.09","v":3710856.1486685746},{"$f":"SUM(F50:F53)*0.09","v":3017473.7645766535},1342604.3279565878,160533.12952097281,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":562425.16708896693},{"$f":"+'Common Assumptions'!F85*$D$8","v":1205196.7866192148},{"$f":"+'Common Assumptions'!G85*$D$8","v":553912.40797690081},{"$f":"+'Common Assumptions'!H85*$D$8","v":346745.37986708287},{"$f":"+'Common Assumptions'!I85*$D$8","v":329443.49554547254},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2071794.3395022859},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2139812.4322809763},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2071794.3395022859},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2156357.3737676851},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2115914.1834668419}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":8047566.5680473354},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":30782748.225621812},48287600.352775156,39170666.785129763,18763532.947775662,4389592.2476552073,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-8047566.5680473354},-30782748.225621812,-48287600.352775156,-39170666.785129763,-13645927.402586276,12163339.186381701,16996391.838076342,18007682.42179824,16483739.613765236,20958774.907282002,26426038.929706495,16556774.69703305,34617951.742278345,34623531.165626042,34637927.571935356,34652214.621547051,34666394.50159508,34680469.355470732,21172100.206293773,3105126.9788636724,21195852.358907674,21207640.307796042,21219371.069135211,21231045.786676165,21242665.581294872,21254231.551449779,21265744.773630165,3178423.35278532,21288617.172806118,21299978.396845084,21311290.967831846,21322555.858827442,21333774.023431692,21344946.396172434]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":363741.16528761719},{"$f":"+E53*'Common Assumptions'!$D$97","v":357365.96353363036},{"$f":"+F53*'Common Assumptions'!$D$97","v":350851.74325738143},{"$f":"+G53*'Common Assumptions'!$D$97","v":313036.44023676869},{"$f":"+H53*'Common Assumptions'!$D$97","v":252509.80118073212}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.12011790978798698},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":8047566.5680473354},{"$f":"+D57-D59","v":30419007.060334194},47930234.389241524,38819815.041872382,18450496.507538892,4137082.4464744753,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.21123493213128042},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.22224498581847651},0.23325503950567267,0.25736173014586711,0.29212118238452189,0.35145981057536474,0.417767201428282,0.49104335494327395,0.49104335494327395,0.49104335494327395,0.49104335494327395,0.49104335494327395,0.49104335494327395,0.49104335494327395,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535,0.33466774716369535]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":521.32781250000005},{"$f":"+H66*$D$8","v":548.50062500000001},575.67343750000009,635.16875000000005,720.955078125,867.40281250000021,1031.0494531249999,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.15625443172609405},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.1672616997568882},0.17826896778768236,0.20443679092382497,0.2310822275121556,0.30077339951377635,0.37828948034846027,0.4636304700162075,0.4636304700162075,0.4636304700162075,0.4636304700162075,0.4636304700162075,0.4636304700162075,0.4636304700162075,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592,0.28900324149108592]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.29358602613452195},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.28260154983792551},0.27161707354132902,0.26611122366288492,0.15837627886952996,0.19226119327390595,0.22688266055510534,0.262240680713128,0.262240680713128,0.262240680713128,0.262240680713128,0.262240680713128,0.262240680713128,0.262240680713128,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007,0.25435170178282007]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":724.57031250000011},{"$f":"+H69*$D$8","v":697.46062500000016},670.35093749999999,656.76249999999993,390.87265624999992,474.5006249999999,559.94640625,647.20999999999992,647.20999999999992,647.20999999999992,647.20999999999992,647.20999999999992,647.20999999999992,647.20999999999992,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999,627.7399999999999]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":6380555.363985939},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":6406790.6677418761},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":6433025.9714978132},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":6706580.9372000005},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":5938046.3108765623},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":7164215.8084412506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":8496596.0830690619},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":9935187.1347599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":7652543.0345400013},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":7652543.0345400013}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0234632589272603},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0219339562626717},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0204171272675873},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0053081700367672},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0512941084065477},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.98261183969253696},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93045384018528865},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88984480288881473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9613870760666996}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.12611183144246355}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.25222366288492709},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.15705510534846029}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.31411021069692058},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.15705510534846029}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.31411021069692058},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":195118877.89533153}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":24606799.040378675}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":30644415.923324652}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":0}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":164474461.97200689}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":109918026.80257575}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":108772377.26956874}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":92912.100015021177},{"$f":"+H29*'Common Assumptions'!$D$77","v":192123.75547059291},{"$f":"+I29*'Common Assumptions'!$D$77","v":212696.25554716858},{"$f":"+J29*'Common Assumptions'!$D$77","v":247313.31144594584},{"$f":"+K29*'Common Assumptions'!$D$77","v":320259.93421031017},{"$f":"+L29*'Common Assumptions'!$D$77","v":422477.05559780513},{"$f":"+M29*'Common Assumptions'!$D$77","v":536146.68479608861},{"$f":"+N29*'Common Assumptions'!$D$77","v":420095.95184968947},{"$f":"+O29*'Common Assumptions'!$D$77","v":701591.92454264488},{"$f":"+P29*'Common Assumptions'!$D$77","v":701711.29704541061},{"$f":"+Q29*'Common Assumptions'!$D$77","v":701828.28209812066},{"$f":"+R29*'Common Assumptions'!$D$77","v":701942.92744977656},{"$f":"+S29*'Common Assumptions'!$D$77","v":702055.27989439922},{"$f":"+T29*'Common Assumptions'!$D$77","v":702165.38529012958},{"$f":"+U29*'Common Assumptions'!$D$77","v":398757.79289103835},{"$f":"+V29*'Common Assumptions'!$D$77","v":117079.08258053532},{"$f":"+W29*'Common Assumptions'!$D$77","v":398876.67832125886},{"$f":"+X29*'Common Assumptions'!$D$77","v":398934.34375923051},{"$f":"+Y29*'Common Assumptions'!$D$77","v":398990.85588844266},{"$f":"+Z29*'Common Assumptions'!$D$77","v":399046.23777507053},{"$f":"+AA29*'Common Assumptions'!$D$77","v":399100.51202396583},{"$f":"+AB29*'Common Assumptions'!$D$77","v":399153.70078788331},{"$f":"+AC29*'Common Assumptions'!$D$77","v":399205.82577652251},{"$f":"+AD29*'Common Assumptions'!$D$77","v":117207.97559398107},{"$f":"+AE29*'Common Assumptions'!$D$77","v":399306.96910447779},{"$f":"+AF29*'Common Assumptions'!$D$77","v":399356.02872678498},{"$f":"+AG29*'Common Assumptions'!$D$77","v":399404.10715664615},{"$f":"+AH29*'Common Assumptions'!$D$77","v":399451.2240179099},{"$f":"+AI29*'Common Assumptions'!$D$77","v":399497.39854194847},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":399542.64957550628}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":16218.135705776564},{"$f":"+H33*'Common Assumptions'!$D$77","v":55819.494018632693},{"$f":"+I33*'Common Assumptions'!$D$77","v":71670.67690272555},{"$f":"+J33*'Common Assumptions'!$D$77","v":91473.418101541902},{"$f":"+K33*'Common Assumptions'!$D$77","v":126530.23034049568},{"$f":"+L33*'Common Assumptions'!$D$77","v":179077.3974914579},{"$f":"+M33*'Common Assumptions'!$D$77","v":240449.79278560364},{"$f":"+N33*'Common Assumptions'!$D$77","v":161078.32810807857},{"$f":"+O33*'Common Assumptions'!$D$77","v":335638.67887261533},{"$f":"+P33*'Common Assumptions'!$D$77","v":335695.78620081343},{"$f":"+Q33*'Common Assumptions'!$D$77","v":335751.75138244749},{"$f":"+R33*'Common Assumptions'!$D$77","v":335806.59726044885},{"$f":"+S33*'Common Assumptions'!$D$77","v":335860.34622089012},{"$f":"+T33*'Common Assumptions'!$D$77","v":335913.02020212269},{"$f":"+U33*'Common Assumptions'!$D$77","v":189865.12327896911},{"$f":"+V33*'Common Assumptions'!$D$77","v":15165.523987082477},{"$f":"+W33*'Common Assumptions'!$D$77","v":189921.72960568781},{"$f":"+X33*'Common Assumptions'!$D$77","v":189949.18653305178},{"$f":"+Y33*'Common Assumptions'!$D$77","v":189976.09432186841},{"$f":"+Z33*'Common Assumptions'!$D$77","v":190002.46395490872},{"$f":"+AA33*'Common Assumptions'!$D$77","v":190028.30619528823},{"$f":"+AB33*'Common Assumptions'!$D$77","v":190053.6315908602},{"$f":"+AC33*'Common Assumptions'!$D$77","v":190078.45047852071},{"$f":"+AD33*'Common Assumptions'!$D$77","v":15182.218304973318},{"$f":"+AE33*'Common Assumptions'!$D$77","v":190126.60904813712},{"$f":"+AF33*'Common Assumptions'!$D$77","v":190149.96838665204},{"$f":"+AG33*'Common Assumptions'!$D$77","v":190172.86053839675},{"$f":"+AH33*'Common Assumptions'!$D$77","v":190195.29484710653},{"$f":"+AI33*'Common Assumptions'!$D$77","v":190217.28046964205},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":190238.82637972693},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":27682.149938744897},{"$f":"+H37*'Common Assumptions'!$D$77","v":289412.96657270368},{"$f":"+I37*'Common Assumptions'!$D$77","v":268817.82204613858},{"$f":"+J37*'Common Assumptions'!$D$77","v":248213.59954450585},{"$f":"+K37*'Common Assumptions'!$D$77","v":94833.566686593855},{"$f":"+L37*'Common Assumptions'!$D$77","v":87781.459559846277},{"$f":"+M37*'Common Assumptions'!$D$77","v":94561.230358952482},{"$f":"+N37*'Common Assumptions'!$D$77","v":-65591.657285960391},{"$f":"+O37*'Common Assumptions'!$D$77","v":110493.21584013272},{"$f":"+P37*'Common Assumptions'!$D$77","v":110512.01582633857},{"$f":"+Q37*'Common Assumptions'!$D$77","v":110530.43981282029},{"$f":"+R37*'Common Assumptions'!$D$77","v":110548.49531957239},{"$f":"+S37*'Common Assumptions'!$D$77","v":110566.18971618943},{"$f":"+T37*'Common Assumptions'!$D$77","v":110583.53022487414},{"$f":"+U37*'Common Assumptions'!$D$77","v":103419.4386578905},{"$f":"+V37*'Common Assumptions'!$D$77","v":-72858.814699773415},{"$f":"+W37*'Common Assumptions'!$D$77","v":103450.27224243793},{"$f":"+X37*'Common Assumptions'!$D$77","v":103465.22808819514},{"$f":"+Y37*'Common Assumptions'!$D$77","v":103479.88481703724},{"$f":"+Z37*'Common Assumptions'!$D$77","v":103494.2484113025},{"$f":"+AA37*'Common Assumptions'!$D$77","v":103508.32473368244},{"$f":"+AB37*'Common Assumptions'!$D$77","v":103522.11952961478},{"$f":"+AC37*'Common Assumptions'!$D$77","v":103535.63842962853},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-72939.028943852347},{"$f":"+AE37*'Common Assumptions'!$D$77","v":103561.87050321509},{"$f":"+AF37*'Common Assumptions'!$D$77","v":103574.59438375679},{"$f":"+AG37*'Common Assumptions'!$D$77","v":103587.06378668766},{"$f":"+AH37*'Common Assumptions'!$D$77","v":103599.2838015599},{"$f":"+AI37*'Common Assumptions'!$D$77","v":103611.25941613468},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":103622.99551841801},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":136812.38565954263},537356.21606192924,553184.75449603272,587000.32909199363,541623.73123739962,689335.91264910938,871157.70794064482,515582.62267180765,1147723.819255393,1147919.0990725628,1148110.4732933883,1148298.0200297977,1148481.8158314787,1148661.9357171264,692042.35482789797,59385.791867844382,692248.68016938458,692348.75838047755,692446.83502734837,692542.9501412817,692637.14295293647,692729.45190835826,692819.91468467179,59451.164955102053,692995.44865583,693080.59149719379,693164.03148173064,693245.80266657635,693325.93842772522,693404.47147365124]

{"sheet":"ERR Suvorov","index":14,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Suvorov"]
["System Characteristics",null,"Region","South",null,"Number","17-3",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":890},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":951},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":12443},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":13394},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.21210989995520382},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":3.2178587427206209E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.75571151261758995},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.40103777810960128}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.22110646558160368}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.37785575630879503}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":951},951,951,{"$f":"+$D$8","v":13394},13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394,13394]
["Land Area Served by Irrigation, Without Project",null,null,951,{"$f":"+D23*(1-0.02)","v":931.98},{"$f":"+E23*(1-0.02)","v":913.34040000000005},895.07359200000008,877.17212016000008,859.62867775680002,842.43610420166397,825.58738211763068,809.07563447527809,792.89412178577254,777.03623935005703,761.49551456305585,746.2656042717947,731.34029218635874,716.71348634263154,702.37921661577889,688.33163228346325,674.56499963779402,661.07369964503812,647.85222565213735,634.89518113909457,622.19727751631262,609.75333196598638,597.55826532666663,585.60710002013332,573.89495801973067,562.41705885933607,551.16871768214935,540.14534332850633,529.34243646193624,518.75558773269756,508.38047597804359,498.21286645848272]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.21210989995520382},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.23572588472450351},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.25934186949380317},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.28295785426310288},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.30657383903240254},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.33018982380170225},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.35380580857100191},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.37742179334030157},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.40103777810960128},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.40103777810960128}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":3157.3125},3473.6249999999995,3789.9375,4106.25,4422.5625,4738.875,5055.1874999999991,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5,5371.5]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":13703366.165229011},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":29705438.346426532},32455878.832912222,37201473.626360655,47557476.569175668,62344178.318044327,78680399.720928818,58621648.356326856,103022333.68689264,103146541.91635408,103268265.98122628,103387555.56480104,103504459.35670431,103619025.07276949,55265233.248081297,10642989.769892823,55381302.144344807,55437601.421098076,55492774.712316282,55546844.537710115,55599832.966596074,55651761.626904316,55702651.714006394,10725465.766355433,55801398.839019276,55849296.181879051,55896235.577881634,55942236.185964167,55987316.781885043,56031495.765887506]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":1811642.6135859985},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":1995993.9509862706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":2180802.7173266793},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":2628949.6344410144},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":3544077.7181659695},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":4563055.1626312071},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":5686203.0203334084},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":6913828.5721651604},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":6922341.3153782878},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":6930683.8037271528},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":6938859.4423090406},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":6946871.5681192903},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":6954723.4514133353},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":6962418.2970414991},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":7317304.8282116326},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":7325064.4644399853},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":7332668.9079437712},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":7340121.2625774816},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":7347424.5701185185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":7354581.8115087328},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":7361595.9080711445},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":7368469.7227023067},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":7375206.0610408466},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":7381807.6726126149},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":7388277.251952949},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":7394617.4397064755},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":7400830.823704931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":7406919.9400234185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":7412887.2740155365},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":7418735.2613278106}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":3.2178587427206209E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":5.5794572196505896E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":7.9410556965805582E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.10302654173510527},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.12664252650440494},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.15025851127370465},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.17387449604300431},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.19749048081230403},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.22110646558160368},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.22110646558160368}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":747.3125},1063.625,1379.9375,1696.2499999999998,2012.5625000000002,2328.8749999999995,2645.1875,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995,2961.4999999999995]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":1214855.1624909416},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":6204396.8217227003},8060811.03011382,10229797.166729227,14011827.778514039,20029475.462070808,27094158.297979075,14286625.018805239,38744097.320668198,38790809.017080113,38836586.479563795,38881448.392797805,38925413.067767128,38968498.449237064,19471022.306388706,-5142482.3140695579,19511915.788688697,19531751.192931585,19551189.88908961,19570239.811324473,19588908.735114649,19607204.280429013,19625133.914837088,-5182322.1228550933,19659924.577442527,19676799.805910338,19693337.529808786,19709544.499229271,19725427.329261344,19740992.502692774]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":857398.66298949951},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":1222054.491805929},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":1587704.3704405634},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":2171464.7020378029},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":3224815.0194296874},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":4483869.3996607661},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":5949329.1614968171},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":7621866.4904193347},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":7631253.2498070942},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":7640452.2740070987},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":7649467.3177231047},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":7658302.060564789},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":7666960.1085496405},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":7675444.9955747938},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":6722972.487650143},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":6730102.7624617321},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":6737090.431777088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":6743938.3477061372},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":6750649.3053166056},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":6757226.0437748646},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":6763671.2474639583},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":6769987.5470792698},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":6776177.5207022754},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":6782243.6948528206},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":6788188.5455203559},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":6794014.4991745399},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":6799723.9337556399},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":6805319.1796451183},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":6810802.520616807},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":6816176.1947690621}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.75571151261758995},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.70847954307899064},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.66124757354039121},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.61401560400179189},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.56678363446319246},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.51955166492459315},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.47231969538599378},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.4250877258473944},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.37785575630879503},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.37785575630879503}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":9489.375},8856.75,8224.125,7591.5,6958.8750000000009,6326.2500000000009,5693.6250000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009,5061.0000000000009]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-19644926.687086605},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":18883724.565968674},17559464.429515716,16230969.429608881,6207650.5494052041,4551838.9702489534,5120362.4421592215,-17777457.571249515,7260284.401291945,7269037.7181827081,7277615.9687356595,7286022.6542775491,7294261.2061086027,7302334.9869030351,6282298.3665825278,-18969887.76375857,6295492.5523665566,6301892.3988448288,6308164.2483935375,6314310.6609512689,6320334.1452578492,6326237.1598782949,6332022.1142063327,-19116867.884086814,6343247.239584459,6348691.9923183722,6354027.8499976099,6359256.9905232601,6364381.5482383994,6369403.614799235]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":21771880.980448037},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":20349525.285608348},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":18922471.529050808},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":17490854.416261852},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":6689502.1432221383},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":7307225.7427195618},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":7682452.095067882},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":7814216.9995946428},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":7823841.7956631454},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":7833274.0958102783},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":7842517.7499544695},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":7851576.531015777},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":7860454.1364558572},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":7869154.1897871355},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":7877680.2420517895},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":7886035.77327115},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":7894224.1938661225},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":7902248.846049197},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":7910113.0051886085},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":7917819.8811452324},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":7925372.6195827238},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":7932774.3032514658},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":7940027.9532468319},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":7947136.5302422913},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":7954102.9356978424},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":7960930.0130442819},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":7967620.5488437917},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":7974177.2739273123},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":7980602.8645091625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":7986899.9432793744}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,-4726705.3593666516,54793559.73411791,58076154.292541757,63662240.222698763,67776954.897094905,86925492.750364095,110894920.46106711,55130815.803882584,149026715.40885279,149206388.6516169,149382468.42952573,149555026.6118764,149724133.63058004,149889858.50890958,81018553.92105253,-13469380.307935305,81188710.485400051,81271245.012874484,81352128.849799424,81431395.009985864,81509075.846968576,81585203.067211628,81659807.743049815,-13573724.240586475,81804570.656046271,81874787.980107754,81943600.957688034,82011037.675716698,82077125.659384787,82141891.883379519]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":2877452.0767075988},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":2558925.4531479105},2240398.8295882237,1819489.9999231787,-307101.37498782377,-622966.23887879483,-1023645.9657342337,-1509140.5555541425,-1509140.5555541425,-1509140.5555541425,-1509140.5555541425,-1509140.5555541425,-1509140.5555541425,-1509140.5555541425,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784,78799.860519999784]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":3756766.8740625},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":4028936.3831249997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":4301105.8921874994},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":4991685.5824999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":6010062.9507812485},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":7744206.4781249985},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":9655726.984531248},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":11744624.469999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":7477297.6249999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":7477297.6249999981}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":317857.1428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":635714.2857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":953571.42857142864},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":1271428.5714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":1589285.7142857146},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":1907142.8571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":2225000.0000000005},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":2542857.1428571432},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":2860714.2857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":3178571.4285714291},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":3496428.5714285718},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":3814285.7142857146},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":4132142.8571428577},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":4450000.0000000009},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":4767857.1428571437},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":5085714.2857142864},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":5403571.4285714291},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":5721428.5714285718},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":6039285.7142857155},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":6357142.8571428582}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":12979.166666666668}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":1920492.7580701131},61394400.737057485,64630638.180984147,70486394.971788615,73492895.639554992,94059712.156276971,119539980.64653079,65379278.884995103,159275178.48996532,159454851.73272943,159948788.6534954,160439203.9787032,160926168.14026397,161409750.16145068,90176916.287524909,-3993160.7986057829,90982787.137586713,91383178.807918295,91781919.78770037,92179043.090743959,92574581.07058382,92968565.433684006,93361027.252379343,-1554647.5883998089,94141504.451090083,94529578.9180087,94916249.038446128,95301542.899331927,95685488.025857165,96068111.392709047]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":58515554.733727798},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":165610060.56715414},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":277784487.07512897},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":223342763.18109009},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":91600338.245075926},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(W$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(X$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":9400226.0705841333},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":9235470.6250857543},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":9067122.4997865371},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":8089855.0600665286},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":6525654.621082671}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":15869375.309577055},{"$f":"SUM(E50:E53)*0.09","v":25951195.640704632},{"$f":"SUM(F50:F53)*0.09","v":21019555.405392073},9046772.687593868,639623.55919809942,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":3052318.7552632182},{"$f":"+'Common Assumptions'!F85*$D$8","v":6540683.0469926102},{"$f":"+'Common Assumptions'!G85*$D$8","v":3006119.4458843637},{"$f":"+'Common Assumptions'!H85*$D$8","v":1881810.2179658459},{"$f":"+'Common Assumptions'!I85*$D$8","v":1787911.742032439},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":11243765.552388012},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":11612904.261738818},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":11243765.552388012},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":11702694.758607931},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":11483206.877372319}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":58515554.733727798},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":206491851.94586223},332451401.17948753,268820056.01913196,123150974.1929884,21017670.614137296,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-58515554.733727798},-206491851.94586223,-332451401.17948753,-268820056.01913196,-121230481.43491828,40376730.122920185,64630638.180984147,70486394.971788615,73492895.639554992,94059712.156276971,119539980.64653079,65379278.884995103,159275178.48996532,159454851.73272943,159948788.6534954,160439203.9787032,160926168.14026397,161409750.16145068,90176916.287524909,-3993160.7986057829,90982787.137586713,91383178.807918295,91781919.78770037,92179043.090743959,92574581.07058382,92968565.433684006,93361027.252379343,-1554647.5883998089,94141504.451090083,94529578.9180087,94916249.038446128,95301542.899331927,95685488.025857165,96068111.392709047]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":1974047.4748226679},{"$f":"+E53*'Common Assumptions'!$D$97","v":1939448.8312680083},{"$f":"+F53*'Common Assumptions'!$D$97","v":1904095.7249551727},{"$f":"+G53*'Common Assumptions'!$D$97","v":1698869.5626139708},{"$f":"+H53*'Common Assumptions'!$D$97","v":1370387.4704273609}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":7.440285417192527E-2},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":58515554.733727798},{"$f":"+D57-D59","v":204517804.47103956},330511952.34821951,266915960.29417679,121452104.63037443,19647283.143709935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.21868901187098705},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.22931620501717187},0.23994339816335677,0.26446673883828581,0.30115542640361359,0.36157817866208752,0.42873148657981186,0.5026153501567866,0.5026153501567866,0.5026153501567866,0.5026153501567866,0.5026153501567866,0.5026153501567866,0.5026153501567866,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541,0.34168134985814541]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":2929.1206250000005},{"$f":"+H66*$D$8","v":3071.4612499999998},3213.8018750000006,3542.2674999999999,4033.6757812500005,4842.9781250000005,5742.4295312499999,6732.03,6732.03,6732.03,6732.03,6732.03,6732.03,6732.03,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.16368901187098706},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.17431620501717188},0.18494339816335675,0.21163282066596983,0.24092504106316262,0.31178139465432281,0.39019486337165893,0.47616544721517101,0.47616544721517101,0.47616544721517101,0.47616544721517101,0.47616544721517101,0.47616544721517101,0.47616544721517101,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363,0.29656711960579363]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.28631098812901301},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.27568379498282813},0.26505660183664331,0.26002799761087053,0.1567711055323279,0.19025076526803042,0.22443890454681203,0.25933552336867255,0.25933552336867255,0.25933552336867255,0.25933552336867255,0.25933552336867255,0.25933552336867255,0.25933552336867255,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832,0.25229057787068832]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":3834.8493750000002},{"$f":"+H69*$D$8","v":3692.50875},3550.1681250000006,3482.8150000000001,2099.7921874999997,2548.2187499999995,3006.1346875000004,3473.54,3473.54,3473.54,3473.54,3473.54,3473.54,3473.54,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994,3379.1799999999994]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":35160945.664158128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":35298482.720086247},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":35436019.77601438},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":37001475.860229999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":33214528.460006248},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":40008258.439625002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":47365350.711516246},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":55285805.275679998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":42448795.556859992},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":42448795.556859992}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9610189070191382},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9594563764061288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9579059750255592},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9410713943752502},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9845191683807317},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9124323364706841},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8576902691142054},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8150420298608299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8921697074093147}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0.73050945350956908},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.58378255056245154},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.43737179250766772},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.28821427887505008},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":214247780.25398117},null,{"$f":"+G74*G73*G72","v":76054964.515543178},{"$f":"+H74*H73*H72","v":60984447.034261309},45843743.149461575,31364625.55471513,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":5.0906375989248909E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.10181275197849782},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":6.5117739286247589E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.13023547857249518},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":9.3752575780200076E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.18750515156040015},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":825151802.7417866}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":42005487.918579936}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":53732019.962516859}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":23628086.954201195}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":747791695.82506847}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":745564748.5283457}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":739347232.38365519}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":479617.81578301545},{"$f":"+H29*'Common Assumptions'!$D$77","v":1039690.3421249287},{"$f":"+I29*'Common Assumptions'!$D$77","v":1135955.7591519279},{"$f":"+J29*'Common Assumptions'!$D$77","v":1302051.576922623},{"$f":"+K29*'Common Assumptions'!$D$77","v":1664511.6799211486},{"$f":"+L29*'Common Assumptions'!$D$77","v":2182046.2411315516},{"$f":"+M29*'Common Assumptions'!$D$77","v":2753813.9902325091},{"$f":"+N29*'Common Assumptions'!$D$77","v":2051757.6924714402},{"$f":"+O29*'Common Assumptions'!$D$77","v":3605781.6790412427},{"$f":"+P29*'Common Assumptions'!$D$77","v":3610128.9670723928},{"$f":"+Q29*'Common Assumptions'!$D$77","v":3614389.3093429203},{"$f":"+R29*'Common Assumptions'!$D$77","v":3618564.4447680367},{"$f":"+S29*'Common Assumptions'!$D$77","v":3622656.077484651},{"$f":"+T29*'Common Assumptions'!$D$77","v":3626665.8775469325},{"$f":"+U29*'Common Assumptions'!$D$77","v":1934283.1636828457},{"$f":"+V29*'Common Assumptions'!$D$77","v":372504.64194624883},{"$f":"+W29*'Common Assumptions'!$D$77","v":1938345.5750520683},{"$f":"+X29*'Common Assumptions'!$D$77","v":1940316.0497384327},{"$f":"+Y29*'Common Assumptions'!$D$77","v":1942247.11493107},{"$f":"+Z29*'Common Assumptions'!$D$77","v":1944139.5588198542},{"$f":"+AA29*'Common Assumptions'!$D$77","v":1945994.1538308628},{"$f":"+AB29*'Common Assumptions'!$D$77","v":1947811.6569416514},{"$f":"+AC29*'Common Assumptions'!$D$77","v":1949592.809990224},{"$f":"+AD29*'Common Assumptions'!$D$77","v":375391.30182244017},{"$f":"+AE29*'Common Assumptions'!$D$77","v":1953048.9593656748},{"$f":"+AF29*'Common Assumptions'!$D$77","v":1954725.3663657671},{"$f":"+AG29*'Common Assumptions'!$D$77","v":1956368.2452258575},{"$f":"+AH29*'Common Assumptions'!$D$77","v":1957978.266508746},{"$f":"+AI29*'Common Assumptions'!$D$77","v":1959556.0873659768},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":1961102.351806063}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":42519.930687182961},{"$f":"+H33*'Common Assumptions'!$D$77","v":217153.88876029453},{"$f":"+I33*'Common Assumptions'!$D$77","v":282128.3860539837},{"$f":"+J33*'Common Assumptions'!$D$77","v":358042.90083552297},{"$f":"+K33*'Common Assumptions'!$D$77","v":490413.97224799142},{"$f":"+L33*'Common Assumptions'!$D$77","v":701031.64117247832},{"$f":"+M33*'Common Assumptions'!$D$77","v":948295.54042926768},{"$f":"+N33*'Common Assumptions'!$D$77","v":500031.87565818342},{"$f":"+O33*'Common Assumptions'!$D$77","v":1356043.406223387},{"$f":"+P33*'Common Assumptions'!$D$77","v":1357678.315597804},{"$f":"+Q33*'Common Assumptions'!$D$77","v":1359280.5267847329},{"$f":"+R33*'Common Assumptions'!$D$77","v":1360850.6937479232},{"$f":"+S33*'Common Assumptions'!$D$77","v":1362389.4573718496},{"$f":"+T33*'Common Assumptions'!$D$77","v":1363897.4457232973},{"$f":"+U33*'Common Assumptions'!$D$77","v":681485.78072360472},{"$f":"+V33*'Common Assumptions'!$D$77","v":-179986.88099243454},{"$f":"+W33*'Common Assumptions'!$D$77","v":682917.05260410451},{"$f":"+X33*'Common Assumptions'!$D$77","v":683611.29175260558},{"$f":"+Y33*'Common Assumptions'!$D$77","v":684291.64611813647},{"$f":"+Z33*'Common Assumptions'!$D$77","v":684958.39339635661},{"$f":"+AA33*'Common Assumptions'!$D$77","v":685611.80572901282},{"$f":"+AB33*'Common Assumptions'!$D$77","v":686252.14981501549},{"$f":"+AC33*'Common Assumptions'!$D$77","v":686879.6870192982},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-181381.27429992828},{"$f":"+AE33*'Common Assumptions'!$D$77","v":688097.36021048855},{"$f":"+AF33*'Common Assumptions'!$D$77","v":688687.99320686189},{"$f":"+AG33*'Common Assumptions'!$D$77","v":689266.81354330759},{"$f":"+AH33*'Common Assumptions'!$D$77","v":689834.05747302459},{"$f":"+AI33*'Common Assumptions'!$D$77","v":690389.95652414707},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":690934.7375942471},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-687572.43404803122},{"$f":"+H37*'Common Assumptions'!$D$77","v":660930.35980890365},{"$f":"+I37*'Common Assumptions'!$D$77","v":614581.25503305008},{"$f":"+J37*'Common Assumptions'!$D$77","v":568083.93003631092},{"$f":"+K37*'Common Assumptions'!$D$77","v":217267.76922918216},{"$f":"+L37*'Common Assumptions'!$D$77","v":159314.36395871339},{"$f":"+M37*'Common Assumptions'!$D$77","v":179212.68547557277},{"$f":"+N37*'Common Assumptions'!$D$77","v":-622211.01499373303},{"$f":"+O37*'Common Assumptions'!$D$77","v":254109.9540452181},{"$f":"+P37*'Common Assumptions'!$D$77","v":254416.32013639482},{"$f":"+Q37*'Common Assumptions'!$D$77","v":254716.5589057481},{"$f":"+R37*'Common Assumptions'!$D$77","v":255010.79289971423},{"$f":"+S37*'Common Assumptions'!$D$77","v":255299.14221380113},{"$f":"+T37*'Common Assumptions'!$D$77","v":255581.72454160627},{"$f":"+U37*'Common Assumptions'!$D$77","v":219880.44283038849},{"$f":"+V37*'Common Assumptions'!$D$77","v":-663946.07173155004},{"$f":"+W37*'Common Assumptions'!$D$77","v":220342.23933282951},{"$f":"+X37*'Common Assumptions'!$D$77","v":220566.23395956904},{"$f":"+Y37*'Common Assumptions'!$D$77","v":220785.74869377384},{"$f":"+Z37*'Common Assumptions'!$D$77","v":221000.87313329443},{"$f":"+AA37*'Common Assumptions'!$D$77","v":221211.69508402474},{"$f":"+AB37*'Common Assumptions'!$D$77","v":221418.30059574035},{"$f":"+AC37*'Common Assumptions'!$D$77","v":221620.77399722167},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-669090.3759430385},{"$f":"+AE37*'Common Assumptions'!$D$77","v":222013.6533854561},{"$f":"+AF37*'Common Assumptions'!$D$77","v":222204.21973114304},{"$f":"+AG37*'Common Assumptions'!$D$77","v":222390.97474991638},{"$f":"+AH37*'Common Assumptions'!$D$77","v":222573.99466831412},{"$f":"+AI37*'Common Assumptions'!$D$77","v":222753.354188344},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":222929.12651797326},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":-165434.68757783284},1917774.5906941269,2032665.4002389619,2228178.4077944569,2372193.4213983221,3042392.2462627436,3881322.2161373496,1929578.5531358907,5215935.0393098481,5222223.6028065924,5228386.3950334014,5234425.9314156743,5240344.677070301,5246145.047811836,2835649.3872368387,-471428.31077773578,2841604.8669890026,2844493.5754506076,2847324.5097429804,2850098.8253495051,2852817.6546439002,2855482.1073524072,2858093.2710067439,-475080.3484205266,2863159.9729616195,2865617.5793037722,2868026.0335190813,2870386.3186500845,2872699.3980784677,2874966.2159182834]

{"sheet":"ERR Şerpeni","index":15,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Şerpeni"]
["System Characteristics",null,"Region","Center",null,"Number","14-6",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":9},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":16},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1091},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1107},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.24841915085817526},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.13188798554652212},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.62059620596205967},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.40356820234869017}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.28703703703703703}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.30939476061427279}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":16},16,16,{"$f":"+$D$8","v":1107},1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107,1107]
["Land Area Served by Irrigation, Without Project",null,null,16,{"$f":"+D23*(1-0.02)","v":15.68},{"$f":"+E23*(1-0.02)","v":15.366399999999999},15.059071999999999,14.757890559999998,14.462732748799997,14.173478093823997,13.890008531947517,13.612208361308566,13.339964194082395,13.073164910200747,12.811701611996732,12.555467579756797,12.304358228161661,12.058271063598427,11.817105642326458,11.580763529479929,11.349148258890331,11.122165293712523,10.899721987838273,10.681727548081508,10.468092997119877,10.258731137177479,10.053556514433929,9.8524853841452504,9.6554356764623446,9.4623269629330977,9.2730804236744362,9.0876188152009476,8.9058664388969291,8.7277491101189906,8.5531941279166102,8.3821302453582778]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.24841915085817526},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.26781278229448963},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.28720641373080397},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.30660004516711836},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.3259936766034327},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.3453873080397471},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.36478093947606144},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.38417457091237583},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.40356820234869017},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.40356820234869017}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":296.46875},317.9375,339.40625,360.875,382.34375000000006,403.8125,425.28125000000006,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75,446.75]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":1207116.3203853727},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":2706531.928074284},2890071.5856319764,3237087.6530609452,4052226.6114486493,5236730.0449754633,6523466.8005389515,4601438.3756079515,8466360.083957592,8468343.0677903295,8470286.3919464126,8472190.8496193718,8474057.2181388717,8475886.2592879813,3286167.8239452662,-582938.92022127681,3287516.0526982774,3288170.0117358495,3288810.8915926702,3289438.9538523541,3290054.4548668442,3290657.6458610445,3291248.7730353614,-583820.84736222774,3292395.7962044049,3292952.1603718535,3293497.3972559539,3294031.7294023721,3294555.3749058619,3295068.5474992823]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":99471.926985575905},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":106704.46456450994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":113940.332356873},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":134643.80554878185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":178363.38887431376},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":226111.46277848224},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":277890.35767146928},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":333702.3021839693},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":333781.69950554485},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":333859.50888068893},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":333935.76206833008},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":334010.49019221845},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":334083.72375362902},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":334155.49264381133},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":250196.01943250326},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":250247.71456410165},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":250298.375793068},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":250348.0237974551},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":250396.67884175442},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":250444.36078516775},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":250491.0890897128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":250536.88282816697},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":250581.76069185205},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":250625.74099826344},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":250668.84169854657},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":250711.08038482405},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":250752.474297376},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":250793.04033167689},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":250832.79504529177},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":250871.75466463438}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.13188798554652212},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.15128161698283649},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.17067524841915085},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.19006887985546522},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.20946251129177956},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.22885614272809396},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.2482497741644083},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.26764340560072264},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.28703703703703703},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.28703703703703703}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":167.46875},188.9375,210.40625,231.87499999999997,253.34375,274.8125,296.28124999999994,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75,317.75]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":132391.50248297537},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":988288.88265417772},1100884.4853537465,1233918.2812766314,1529288.9151391964,2059024.2838735676,2651484.3990235226,951725.85299103451,3700088.4838436265,3700955.1496926304,3701804.4822246549,3702636.8281060387,3703452.5270697945,3704251.9120542747,1372324.9821323697,-1379769.0053398092,1372888.0357789311,1373161.1452345664,1373428.7925010887,1373691.0868222809,1373948.1352570488,1374200.0427231216,1374446.9120398727,-1381858.3209491963,1374925.9372620971,1375158.2886880687,1375385.9930855213,1375609.1433950246,1375827.8306983376,1376042.1442555848]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":112059.66478926102},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":126460.02737934403},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":140867.5257544702},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":172535.48852217008},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":235698.68727302784},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":306884.43795081764},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":386097.75681298523},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":473343.44701339916},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":473456.38937011152},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":473567.07287968969},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":473675.54271907633},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":473781.84316167521},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":473886.0175954221},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":473988.10854049394},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":296136.76387891301},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":296198.04396869254},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":296258.09845667629},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":296316.95185490052},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":296374.62818516023},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":296431.15098881471},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":296486.54333639611},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":296540.82783702586},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":296594.02664764307},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":296646.16148204787},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":296697.25361976464},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":296747.32391472696},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":296796.39280379016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":296844.48031507205},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":296891.60607612832},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":296937.78932196344}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.62059620596205967},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.58169602529358633},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.54279584462511299},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.50389566395663965},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.4649954832881662},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.42609530261969286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.38719512195121952},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.34829494128274613},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.30939476061427279},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.30939476061427279}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":643.93750000000011},600.87500000000011,557.81250000000011,514.75,471.6875,428.625,385.56249999999994,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5,342.5]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-625376.5234135983},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":2084173.9931789327},1935331.8160332427,1786399.2531126202,682241.20972341369,585378.74166399543,638289.26250619546,-983679.22083078558,793400.35225270037,793586.16897936899,793768.26937150443,793946.72775579733,794121.61697240418,794293.00840467878,718330.78858645563,-1061579.3955021789,718625.47723627184,718768.41611469793,718908.49621555535,719045.77471439564,719180.30764325918,719312.14991354523,719441.35533842584,-1063187.1528210503,719692.06554486393,719813.67265711795,719932.84762712696,720049.63909773587,720164.09473893256,720276.26126730535]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":860537.69548648759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":803211.75260366243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":745849.96209413407},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":688453.35192918999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":262926.21804179897},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":286779.82563960308},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":301037.61651953694},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":305692.23373240331},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":305765.27749103244},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":305836.86037448898},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":305907.0116002764},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":305975.75980154803},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":306043.13303879427},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":306109.15881129552},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":306173.86406834674},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":306237.27522025706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":306299.41814912902},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":306360.31821942364},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":306420.00028831238},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":306478.48871582327},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":306535.80737478397},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":306591.9796605655},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":306647.02850063134},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":306700.97636389587},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":306753.84526989516},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":306805.65679777437},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":306856.4320950961},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":306906.19188647135},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":306954.9564820191},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":307002.74578565592}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,714131.29945474979,5778994.8039073944,5926287.8870189656,6257405.1874501966,6263756.7363112597,7881133.0705130268,9813240.4620686695,4569485.0077682007,12959848.920053918,12962884.386462329,12965859.143542573,12968774.405481208,12971631.362181071,12974431.179746935,5376823.5946640912,-3024287.3210632652,5379029.5657134801,5380099.5730851144,5381148.1803093143,5382175.8153890306,5383182.8977671526,5384169.8384977113,5385137.04041366,-3028866.3211324746,5387013.7990113664,5387924.1217170404,5388816.2379686022,5389690.5118951332,5390547.3003431316,5391386.9530221727]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":168671.90146427686},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":147499.3444884108},126326.78751254475,95755.103226178617,-52401.730221171878,-79650.431038901836,-112488.58344779693,-150916.18744785717,-150916.18744785717,-150916.18744785717,-150916.18744785717,-150916.18744785717,-150916.18744785717,-150916.18744785717,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702,8568.3181074999702]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":294056.21531249996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":312879.78562499996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":331703.35593749996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":384438.04849999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":472605.63390624995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":602923.27462499985},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":745173.08665624994},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":899355.06999999972},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":398531.94499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":398531.94499999995}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":3214.2857142857147},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":6428.5714285714294},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":9642.8571428571449},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":12857.142857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":16071.428571428572},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":19285.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":22500.000000000004},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":25714.285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":28928.571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":32142.857142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":35357.142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":38571.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":41785.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":45000.000000000007},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":48214.285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":51428.571428571435},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":54642.857142857152},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":57857.142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":61071.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":64285.71428571429}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":131.25}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":1176990.6662315265},6239505.1840208052,6384449.2804690106,6737729.5891763754,6684091.8899963377,8404537.1640991252,10446056.215277122,5318055.140320343,13708419.052606061,13711454.519014472,13717643.561809001,13723773.109461922,13729844.351876071,13735858.45515622,5800126.5363430195,-2597770.0936700511,5808761.0788209802,5813045.3719068998,5817308.2648453852,5821550.1856393879,5825771.5537317954,5829972.7801766396,5834154.2678068746,-2576634.8080249745,5842459.5978331519,5846584.2062531114,5850690.6082189595,5854779.1678597759,5858850.2420220599,5862904.1804153873]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":3559837.2781065083},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":10075011.164452381},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":16899225.801917691},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":13587223.051806618},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":5572574.681310094},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":776918.78902020585},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":763301.92488949758},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":749388.12955530069},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":668618.00444181333},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":539338.48480950552}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":1095123.2079931449},{"$f":"SUM(E50:E53)*0.09","v":1709026.9430979488},{"$f":"SUM(F50:F53)*0.09","v":1392960.7004357502},636362.63184871897,100855.10693351456,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":252270.93191551312},{"$f":"+'Common Assumptions'!F85*$D$8","v":540580.56839038525},{"$f":"+'Common Assumptions'!G85*$D$8","v":248452.60762983354},{"$f":"+'Common Assumptions'!H85*$D$8","v":155529.6335141251},{"$f":"+'Common Assumptions'!I85*$D$8","v":147769.02332610945},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":929285.38647853746},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":959794.31221030839},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":929285.38647853746},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":967215.40225317155},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":949074.95992617274}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":3559837.2781065083},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":14444715.17075547},22198590.080342516,18048039.8104969,8829803.5770462267,2318311.3894470697,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-3559837.2781065083},-14444715.17075547,-22198590.080342516,-18048039.8104969,-7652812.9108147006,3921193.7945737354,6384449.2804690106,6737729.5891763754,6684091.8899963377,8404537.1640991252,10446056.215277122,5318055.140320343,13708419.052606061,13711454.519014472,13717643.561809001,13723773.109461922,13729844.351876071,13735858.45515622,5800126.5363430195,-2597770.0936700511,5808761.0788209802,5813045.3719068998,5817308.2648453852,5821550.1856393879,5825771.5537317954,5829972.7801766396,5834154.2678068746,-2576634.8080249745,5842459.5978331519,5846584.2062531114,5850690.6082189595,5854779.1678597759,5858850.2420220599,5862904.1804153873]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":163152.94569424322},{"$f":"+E53*'Common Assumptions'!$D$97","v":160293.40422679449},{"$f":"+F53*'Common Assumptions'!$D$97","v":157371.50720661314},{"$f":"+G53*'Common Assumptions'!$D$97","v":140409.78093278079},{"$f":"+H53*'Common Assumptions'!$D$97","v":113261.08180999616}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":9.2607505473246476E-2},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":3559837.2781065083},{"$f":"+D57-D59","v":14281562.225061227},22038296.676115721,17890668.303290289,8689393.7961134464,2205050.3076370736,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.2446547538392051},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.25336551490514908},0.26207627597109312,0.2874333785004517,0.33064765413279135,0.39333813233965675,0.46155494862240287,0.53529810298102987,0.53529810298102987,0.53529810298102987,0.53529810298102987,0.53529810298102987,0.53529810298102987,0.53529810298102987,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267,0.28775971093044267]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":270.83281250000005},{"$f":"+H66*$D$8","v":280.47562500000004},290.11843750000008,318.18875000000003,366.02695312500003,435.42531250000002,510.94132812499998,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55,318.55]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.1896112804878049},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.19832825203252033},0.20704522357723582,0.23508581752484192,0.27449328139114726,0.34800474254742547,0.42772047199638669,0.51364046973803079,0.51364046973803079,0.51364046973803079,0.51364046973803079,0.51364046973803079,0.51364046973803079,0.51364046973803079,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719,0.23157181571815719]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.26074441056910574},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.2519766260162602},0.2432088414634147,0.24189024390243904,0.16430174457994579,0.19888719512195119,0.23404767953929539,0.26978319783197829,0.26978319783197829,0.26978319783197829,0.26978319783197829,0.26978319783197829,0.26978319783197829,0.26978319783197829,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824,0.20654923215898824]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":288.64406250000008},{"$f":"+H69*$D$8","v":278.93812500000001},269.23218750000007,267.77250000000004,181.88203124999998,220.16812499999997,259.09078125000002,298.64999999999998,298.64999999999998,298.64999999999998,298.64999999999998,298.64999999999998,298.64999999999998,298.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998,228.64999999999998]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":2465426.0219575008},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":2474553.3852750007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":2483680.7485925006},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":2615712.8445100002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":2512453.3948031254},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":3003774.5369524998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":3527628.4466181253},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":4084015.1238000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":2463500.4324000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":2463500.4324000003}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3197249757847076},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3177342060664907},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.315758068243706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2887148624868532},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3096225604631639},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2229933018042098},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1572086601908635},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.105819557387409},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3201468505948859}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0.4098624878923538},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.32709368242659631},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.2447274204731118},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.15774297249737065},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":6571970.3487247508},null,{"$f":"+G74*G73*G72","v":2344048.7839107458},{"$f":"+H74*H73*H72","v":1875999.0495967388},1407575.1450369377,944347.37018032838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":6.1856368563685635E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.12371273712737127},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.11799909665763324}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.23599819331526647},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.2004742547425474}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.40094850948509481},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":69551292.637617901}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":4302190.3914732477}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":8206989.7026096098}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":5736253.8552976632}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":55608049.079710633}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":50970419.820769042}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":50456548.656652853}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":42249.071213488052},{"$f":"+H29*'Common Assumptions'!$D$77","v":94728.617482599948},{"$f":"+I29*'Common Assumptions'!$D$77","v":101152.50549711919},{"$f":"+J29*'Common Assumptions'!$D$77","v":113298.06785713309},{"$f":"+K29*'Common Assumptions'!$D$77","v":141827.93140070274},{"$f":"+L29*'Common Assumptions'!$D$77","v":183285.55157414122},{"$f":"+M29*'Common Assumptions'!$D$77","v":228321.33801886332},{"$f":"+N29*'Common Assumptions'!$D$77","v":161050.34314627832},{"$f":"+O29*'Common Assumptions'!$D$77","v":296322.60293851577},{"$f":"+P29*'Common Assumptions'!$D$77","v":296392.00737266155},{"$f":"+Q29*'Common Assumptions'!$D$77","v":296460.02371812449},{"$f":"+R29*'Common Assumptions'!$D$77","v":296526.67973667802},{"$f":"+S29*'Common Assumptions'!$D$77","v":296592.00263486052},{"$f":"+T29*'Common Assumptions'!$D$77","v":296656.01907507936},{"$f":"+U29*'Common Assumptions'!$D$77","v":115015.87383808433},{"$f":"+V29*'Common Assumptions'!$D$77","v":-20402.862207744689},{"$f":"+W29*'Common Assumptions'!$D$77","v":115063.06184443973},{"$f":"+X29*'Common Assumptions'!$D$77","v":115085.95041075474},{"$f":"+Y29*'Common Assumptions'!$D$77","v":115108.38120574347},{"$f":"+Z29*'Common Assumptions'!$D$77","v":115130.36338483241},{"$f":"+AA29*'Common Assumptions'!$D$77","v":115151.90592033956},{"$f":"+AB29*'Common Assumptions'!$D$77","v":115173.01760513657},{"$f":"+AC29*'Common Assumptions'!$D$77","v":115193.70705623766},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-20433.729657677974},{"$f":"+AE29*'Common Assumptions'!$D$77","v":115233.85286715419},{"$f":"+AF29*'Common Assumptions'!$D$77","v":115253.32561301488},{"$f":"+AG29*'Common Assumptions'!$D$77","v":115272.40890395839},{"$f":"+AH29*'Common Assumptions'!$D$77","v":115291.11052908303},{"$f":"+AI29*'Common Assumptions'!$D$77","v":115309.43812170519},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":115327.39916247489}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":4633.7025869041381},{"$f":"+H33*'Common Assumptions'!$D$77","v":34590.11089289622},{"$f":"+I33*'Common Assumptions'!$D$77","v":38530.956987381127},{"$f":"+J33*'Common Assumptions'!$D$77","v":43187.139844682104},{"$f":"+K33*'Common Assumptions'!$D$77","v":53525.112029871882},{"$f":"+L33*'Common Assumptions'!$D$77","v":72065.849935574879},{"$f":"+M33*'Common Assumptions'!$D$77","v":92801.953965823297},{"$f":"+N33*'Common Assumptions'!$D$77","v":33310.40485468621},{"$f":"+O33*'Common Assumptions'!$D$77","v":129503.09693452694},{"$f":"+P33*'Common Assumptions'!$D$77","v":129533.43023924208},{"$f":"+Q33*'Common Assumptions'!$D$77","v":129563.15687786293},{"$f":"+R33*'Common Assumptions'!$D$77","v":129592.28898371136},{"$f":"+S33*'Common Assumptions'!$D$77","v":129620.83844744282},{"$f":"+T33*'Common Assumptions'!$D$77","v":129648.81692189963},{"$f":"+U33*'Common Assumptions'!$D$77","v":48031.374374632942},{"$f":"+V33*'Common Assumptions'!$D$77","v":-48291.915186893326},{"$f":"+W33*'Common Assumptions'!$D$77","v":48051.081252262593},{"$f":"+X33*'Common Assumptions'!$D$77","v":48060.64008320983},{"$f":"+Y33*'Common Assumptions'!$D$77","v":48070.007737538108},{"$f":"+Z33*'Common Assumptions'!$D$77","v":48079.188038779837},{"$f":"+AA33*'Common Assumptions'!$D$77","v":48088.184733996713},{"$f":"+AB33*'Common Assumptions'!$D$77","v":48097.001495309261},{"$f":"+AC33*'Common Assumptions'!$D$77","v":48105.641921395552},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-48365.041233221877},{"$f":"+AE33*'Common Assumptions'!$D$77","v":48122.407804173403},{"$f":"+AF33*'Common Assumptions'!$D$77","v":48130.540104082407},{"$f":"+AG33*'Common Assumptions'!$D$77","v":48138.509757993248},{"$f":"+AH33*'Common Assumptions'!$D$77","v":48146.320018825863},{"$f":"+AI33*'Common Assumptions'!$D$77","v":48153.974074441823},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":48161.475048945475},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-21888.178319475941},{"$f":"+H37*'Common Assumptions'!$D$77","v":72946.089761262658},{"$f":"+I37*'Common Assumptions'!$D$77","v":67736.613561163496},{"$f":"+J37*'Common Assumptions'!$D$77","v":62523.97385894171},{"$f":"+K37*'Common Assumptions'!$D$77","v":23878.442340319481},{"$f":"+L37*'Common Assumptions'!$D$77","v":20488.255958239843},{"$f":"+M37*'Common Assumptions'!$D$77","v":22340.124187716843},{"$f":"+N37*'Common Assumptions'!$D$77","v":-34428.7727290775},{"$f":"+O37*'Common Assumptions'!$D$77","v":27769.012328844514},{"$f":"+P37*'Common Assumptions'!$D$77","v":27775.515914277916},{"$f":"+Q37*'Common Assumptions'!$D$77","v":27781.889428002658},{"$f":"+R37*'Common Assumptions'!$D$77","v":27788.135471452908},{"$f":"+S37*'Common Assumptions'!$D$77","v":27794.256594034148},{"$f":"+T37*'Common Assumptions'!$D$77","v":27800.255294163759},{"$f":"+U37*'Common Assumptions'!$D$77","v":25141.57760052595},{"$f":"+V37*'Common Assumptions'!$D$77","v":-37155.278842576263},{"$f":"+W37*'Common Assumptions'!$D$77","v":25151.891703269517},{"$f":"+X37*'Common Assumptions'!$D$77","v":25156.89456401443},{"$f":"+Y37*'Common Assumptions'!$D$77","v":25161.797367544441},{"$f":"+Z37*'Common Assumptions'!$D$77","v":25166.60211500385},{"$f":"+AA37*'Common Assumptions'!$D$77","v":25171.310767514075},{"$f":"+AB37*'Common Assumptions'!$D$77","v":25175.925246974086},{"$f":"+AC37*'Common Assumptions'!$D$77","v":25180.447436844908},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-37211.55034873676},{"$f":"+AE37*'Common Assumptions'!$D$77","v":25189.222294070241},{"$f":"+AF37*'Common Assumptions'!$D$77","v":25193.478542999132},{"$f":"+AG37*'Common Assumptions'!$D$77","v":25197.649666949445},{"$f":"+AH37*'Common Assumptions'!$D$77","v":25201.737368420756},{"$f":"+AI37*'Common Assumptions'!$D$77","v":25205.743315862641},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":25209.669144355688},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":24994.59548091625},202264.81813675881,207420.07604566379,219009.18156075693,219231.4857708941,275839.65746795596,343463.41617240349,159931.97527188703,453594.71220188722,453700.95352618158,453805.07002399006,453907.10419184231,454007.09767633746,454105.09129114274,188188.82581324322,-105850.05623721427,188266.03479997185,188303.48505797898,188340.18631082601,188376.15353861611,188411.40142185034,188445.94434741992,188479.79641447813,-106010.3212396366,188545.48296539782,188577.34426009643,188608.56832890108,188639.16791632964,188669.15551200966,188698.54335577606]

{"sheet":"ERR Roşcani","index":16,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Roşcani"]
["System Characteristics",null,"Region","Center",null,"Number","14-13",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":41},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":41},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":641},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":682},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.66568914956011727},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.33431085043988268},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.66568914956011727}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.33431085043988268}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":41},41,41,{"$f":"+$D$8","v":682},682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682,682]
["Land Area Served by Irrigation, Without Project",null,null,41,{"$f":"+D23*(1-0.02)","v":40.18},{"$f":"+E23*(1-0.02)","v":39.376399999999997},38.588871999999995,37.817094559999994,37.060752668799992,36.31953761542399,35.593146863115507,34.881283925853197,34.183658247336133,33.499985082389408,32.829985380741618,32.173385673126788,31.529917959664253,30.899319600470967,30.281333208461547,29.675706544292314,29.082192413406467,28.500548565138338,27.93053759383557,27.371926841958857,26.824488305119679,26.287998539017284,25.762238568236938,25.2469937968722,24.742053920934755,24.24721284251606,23.762268585665737,23.287023213952423,22.821282749673376,22.364857094679909,21.917559952786309,21.479208753730582]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.66568914956011727},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.66568914956011727}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":454},454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454,454]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":1819000.0539342484},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":3750897.9016979937},3755302.7253306271,3962443.7082655998,4689686.6938976618,5741517.8317432655,6795502.8053696658,4613830.2909147078,8399871.3112950735,8408368.9554393794,8416696.6467007995,8424857.7841369919,8432855.6988244597,8440693.6552181784,3316543.9145690063,-486991.52507162024,3322395.0787337557,3325233.1888670009,3328014.5367975817,3330740.2577695497,3333411.464322079,3336029.2467435575,3338594.6735166069,-490156.52640285046,3343572.6276270309,3345987.1867824104,3348353.4547546827,3350672.3973675095,3352944.9611280793,3355172.0736134378]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":94675.670197495332},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":94788.360867523341},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":94898.797724150776},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":105563.36204849517},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":132101.51305659811},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":158695.05281118918},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":185342.2960801945},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":212041.60288532428},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":212259.00210312428},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":212472.05333656826},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":212680.84354534335},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":212885.45794994291},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":213085.98006645052},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":213282.49174062797},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":159600.51422991813},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":159742.06158882813},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":159880.77800055995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":160016.72008405713},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":160149.94332588438},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":160280.50210287506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":160408.44970432593},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":160533.83835374779},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":160656.71923018122},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":160777.14248908596},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":160895.15728281261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":161010.81178066472},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":161124.15318855981},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":161235.22776829699},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":161344.08085643945},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":161450.756882819}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.33431085043988268},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.33431085043988268}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":228},228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228,228]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":223671.22693175997},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":1193047.8589476016},1194448.9510189625,1220762.142474893,1392606.788544592,1727053.7008222064,2062187.8892893139,771983.99262110912,2671747.2720816634,2674450.2138629477,2677099.0968086058,2679695.0020953505,2682238.9892763607,2684732.0967137506,1024769.84086851,-885946.65616122284,1026577.8382054263,1027454.8082268275,1028314.2388478011,1029156.4808563547,1029981.8780247375,1030790.7672497525,1031583.4786902673,-891711.23356896732,1033121.6559694421,1033867.7496355631,1034598.9214283617,1035315.4697853042,1036017.6871751079,1036705.8602171156]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":94635.526706619828},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":94748.713811317575},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":94859.637173921335},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":105520.38007697002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":132048.43453710788},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":158632.12174702244},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":185269.74905070977},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":211959.66924530629},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":212178.02616891157},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":212392.01595404473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":212601.72594347523},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":212807.24173311706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":213008.64720696612},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":213206.02457133817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":133247.65429057844},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":133366.13005354276},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":133482.23630124782},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":133596.02042399877},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":133707.52886429467},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":133816.80713578468},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":133923.89984184489},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":134028.8506937839},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":134131.70252868411},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":134232.49732688631},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":134331.27622912449},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":134428.07955331789},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":134522.94681102742},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":134615.91672358278},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":134707.02723788703},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":134796.31554190518}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":0},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":0}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,2042671.2808660083,4943945.7606455954,4949751.6763495896,5183205.8507404923,6082293.4824422542,7468571.5325654717,8857690.6946589798,5385814.2835358167,11071618.583376737,11082819.169302328,11093795.743509404,11104552.786232343,11115094.68810082,11125425.751931928,4341313.7554375166,-1372938.1812328431,4348972.9169391822,4352687.9970938284,4356328.7756453827,4359896.7386259045,4363393.3423468163,4366820.0139933098,4370178.1522068745,-1381867.7599718177,4376694.2835964728,4379854.9364179736,4382952.3761830442,4385987.8671528138,4388962.6483031875,4391877.9338305537]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-104209.2647897143},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-104209.2647897143},-104209.2647897143,-115788.07198857144,-144735.08998571426,-173682.10798285718,-202629.12597999998,-231576.14397714287,-231576.14397714287,-231576.14397714287,-231576.14397714287,-231576.14397714287,-231576.14397714287,-231576.14397714287,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739,-73052.757214285739]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":346941.01799999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":346941.01799999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":346941.01799999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":385490.01999999996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":481862.52499999991},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":578235.0299999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":674607.53500000003},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":770980.03999999969},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":333097.31999999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":333097.31999999995}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":14642.857142857143},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":29285.714285714286},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":43928.571428571428},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":58571.428571428572},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":73214.28571428571},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":87857.142857142855},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":102500},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":117142.85714285714},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":131785.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":146428.57142857142},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":161071.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":175714.28571428571},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":190357.14285714287},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":205000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":219642.85714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":234285.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":248928.57142857142},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":263571.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":278214.28571428574},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":292857.14285714284}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":597.91666666666674}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":2286000.9507429604},5187275.430522548,5193081.3462265423,5453505.7154185874,6420018.8341232063,7873722.3712492809,9330267.0203456469,5925816.0962253399,11611620.396066261,11622820.981991852,11648440.413341785,11673840.313207582,11699025.072218915,11723998.993192879,4675170.520604183,-1024438.5589233193,4712115.3963915631,4730473.3336890666,4748756.9693834782,4766967.7895068573,4785107.2503706254,4803176.7791599762,4821177.7745163981,-916225.28051943681,4856979.620191711,4874783.1301560691,4892523.4270639969,4910201.7751766229,4927819.4134698538,4945377.5561400773]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":1505636.0946745558},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":4261234.2302110074},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":7147541.4047455136},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":5746727.1268296847},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":2356925.0291442694},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":478643.73451832013},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":470254.66375305993},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":461682.65976216359},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":411921.84194156883},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":332275.38088535023}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":545038.52900625148},{"$f":"SUM(E50:E53)*0.09","v":805001.09385017364},{"$f":"SUM(F50:F53)*0.09","v":661422.57490644394},323851.50852877268,82219.427580340562,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":155418.94811777773},{"$f":"+'Common Assumptions'!F85*$D$8","v":333040.60310952371},{"$f":"+'Common Assumptions'!G85*$D$8","v":153066.55682343856},{"$f":"+'Common Assumptions'!H85*$D$8","v":95818.617937338131},{"$f":"+'Common Assumptions'!I85*$D$8","v":91037.465138578715},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":572513.67080249556},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":591309.59433372202},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":572513.67080249556},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":595881.57573320961},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":584705.62120112893}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":1505636.0946745558},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":7328954.8035515407},10673807.88962868,8736142.52371509,4613901.7969634617,1671511.7092571657,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-1505636.0946745558},-7328954.8035515407,-10673807.88962868,-8736142.52371509,-2327900.8462205012,3515763.7212653821,5193081.3462265423,5453505.7154185874,6420018.8341232063,7873722.3712492809,9330267.0203456469,5925816.0962253399,11611620.396066261,11622820.981991852,11648440.413341785,11673840.313207582,11699025.072218915,11723998.993192879,4675170.520604183,-1024438.5589233193,4712115.3963915631,4730473.3336890666,4748756.9693834782,4766967.7895068573,4785107.2503706254,4803176.7791599762,4821177.7745163981,-916225.28051943681,4856979.620191711,4874783.1301560691,4892523.4270639969,4910201.7751766229,4927819.4134698538,4945377.5561400773]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":100515.18424884722},{"$f":"+E53*'Common Assumptions'!$D$97","v":98753.479388142587},{"$f":"+F53*'Common Assumptions'!$D$97","v":96953.358550054356},{"$f":"+G53*'Common Assumptions'!$D$97","v":86503.586807729444},{"$f":"+H53*'Common Assumptions'!$D$97","v":69777.829985923541}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.16277213129232737},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":1505636.0946745558},{"$f":"+D57-D59","v":7228439.6193026938},10575054.410240538,8639189.1651650351,4527398.210155732,1601733.8792712421,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.38491202346041054},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.38491202346041054},0.38491202346041054,0.41656891495601173,0.49571114369501462,0.57485337243401768,0.65399560117302058,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174,0.36656891495601174]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":262.51},{"$f":"+H66*$D$8","v":262.51},262.51,284.10000000000002,338.07499999999999,392.05000000000007,446.02500000000003,500,500,500,500,500,500,500,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.3299120234604106},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.3299120234604106},0.3299120234604106,0.36656891495601174,0.45821114369501464,0.54985337243401766,0.64149560117302051,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.73313782991202348,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175,0.31656891495601175]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.12008797653958944},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.12008797653958944},0.12008797653958944,0.13343108504398826,0.1667888563049853,0.20014662756598234,0.23350439882697943,0.26686217008797652,0.26686217008797652,0.26686217008797652,0.26686217008797652,0.26686217008797652,0.26686217008797652,0.26686217008797652,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825,0.18343108504398825]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":81.900000000000006},{"$f":"+H69*$D$8","v":81.900000000000006},81.900000000000006,91,113.74999999999997,136.49999999999994,159.24999999999997,182,182,182,182,182,182,182,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1,125.1]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":1610833.87256},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":1610833.87256},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":1610833.87256},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":1752621.4376000003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":2107090.3501999998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":2461559.2628000001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":2816028.1754000005},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":3170497.088},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":1719465.5984},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":1719465.5984}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9188455884666462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9188455884666462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9188455884666462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8841518602819125},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8178449829806449},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7706347222427716},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7353096904479217},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.7078834992829994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8917521494136338}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.11716129032258069}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.23432258064516137},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.198375366568915}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.39675073313782999},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.45266862170087974}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.90533724340175947},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":61670300.064687021}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":7225371.9301594626}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":12233868.38174727}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":15682341.34841428}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":33754090.334525473}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":25220435.060052756}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":24903849.573216941}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":63665.001887698701},{"$f":"+H29*'Common Assumptions'!$D$77","v":131281.42655942979},{"$f":"+I29*'Common Assumptions'!$D$77","v":131435.59538657195},{"$f":"+J29*'Common Assumptions'!$D$77","v":138685.52978929601},{"$f":"+K29*'Common Assumptions'!$D$77","v":164139.03428641817},{"$f":"+L29*'Common Assumptions'!$D$77","v":200953.1241110143},{"$f":"+M29*'Common Assumptions'!$D$77","v":237842.59818793833},{"$f":"+N29*'Common Assumptions'!$D$77","v":161484.0601820148},{"$f":"+O29*'Common Assumptions'!$D$77","v":293995.49589532759},{"$f":"+P29*'Common Assumptions'!$D$77","v":294292.91344037832},{"$f":"+Q29*'Common Assumptions'!$D$77","v":294584.38263452798},{"$f":"+R29*'Common Assumptions'!$D$77","v":294870.02244479477},{"$f":"+S29*'Common Assumptions'!$D$77","v":295149.94945885614},{"$f":"+T29*'Common Assumptions'!$D$77","v":295424.27793263627},{"$f":"+U29*'Common Assumptions'!$D$77","v":116079.03700991524},{"$f":"+V29*'Common Assumptions'!$D$77","v":-17044.70337750671},{"$f":"+W29*'Common Assumptions'!$D$77","v":116283.82775568146},{"$f":"+X29*'Common Assumptions'!$D$77","v":116383.16161034504},{"$f":"+Y29*'Common Assumptions'!$D$77","v":116480.50878791537},{"$f":"+Z29*'Common Assumptions'!$D$77","v":116575.90902193425},{"$f":"+AA29*'Common Assumptions'!$D$77","v":116669.40125127278},{"$f":"+AB29*'Common Assumptions'!$D$77","v":116761.02363602452},{"$f":"+AC29*'Common Assumptions'!$D$77","v":116850.81357308125},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-17155.478424099769},{"$f":"+AE29*'Common Assumptions'!$D$77","v":117025.0419669461},{"$f":"+AF29*'Common Assumptions'!$D$77","v":117109.55153738438},{"$f":"+AG29*'Common Assumptions'!$D$77","v":117192.3709164139},{"$f":"+AH29*'Common Assumptions'!$D$77","v":117273.53390786285},{"$f":"+AI29*'Common Assumptions'!$D$77","v":117353.07363948278},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":117431.02257647034}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":7828.4929426115996},{"$f":"+H33*'Common Assumptions'!$D$77","v":41756.675063166062},{"$f":"+I33*'Common Assumptions'!$D$77","v":41805.713285663696},{"$f":"+J33*'Common Assumptions'!$D$77","v":42726.674986621263},{"$f":"+K33*'Common Assumptions'!$D$77","v":48741.237599060725},{"$f":"+L33*'Common Assumptions'!$D$77","v":60446.87952877723},{"$f":"+M33*'Common Assumptions'!$D$77","v":72176.576125125997},{"$f":"+N33*'Common Assumptions'!$D$77","v":27019.439741738821},{"$f":"+O33*'Common Assumptions'!$D$77","v":93511.154522858225},{"$f":"+P33*'Common Assumptions'!$D$77","v":93605.757485203183},{"$f":"+Q33*'Common Assumptions'!$D$77","v":93698.468388301219},{"$f":"+R33*'Common Assumptions'!$D$77","v":93789.325073337284},{"$f":"+S33*'Common Assumptions'!$D$77","v":93878.364624672628},{"$f":"+T33*'Common Assumptions'!$D$77","v":93965.623384981285},{"$f":"+U33*'Common Assumptions'!$D$77","v":35866.944430397853},{"$f":"+V33*'Common Assumptions'!$D$77","v":-31008.132965642802},{"$f":"+W33*'Common Assumptions'!$D$77","v":35930.224337189924},{"$f":"+X33*'Common Assumptions'!$D$77","v":35960.91828793897},{"$f":"+Y33*'Common Assumptions'!$D$77","v":35990.998359673045},{"$f":"+Z33*'Common Assumptions'!$D$77","v":36020.476829972416},{"$f":"+AA33*'Common Assumptions'!$D$77","v":36049.365730865815},{"$f":"+AB33*'Common Assumptions'!$D$77","v":36077.676853741345},{"$f":"+AC33*'Common Assumptions'!$D$77","v":36105.421754159361},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-31209.893174913857},{"$f":"+AE33*'Common Assumptions'!$D$77","v":36159.257958930481},{"$f":"+AF33*'Common Assumptions'!$D$77","v":36185.371237244712},{"$f":"+AG33*'Common Assumptions'!$D$77","v":36210.962249992663},{"$f":"+AH33*'Common Assumptions'!$D$77","v":36236.04144248565},{"$f":"+AI33*'Common Assumptions'!$D$77","v":36260.619051128779},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":36284.705107599053},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":0},{"$f":"+H37*'Common Assumptions'!$D$77","v":0},{"$f":"+I37*'Common Assumptions'!$D$77","v":0},{"$f":"+J37*'Common Assumptions'!$D$77","v":0},{"$f":"+K37*'Common Assumptions'!$D$77","v":0},{"$f":"+L37*'Common Assumptions'!$D$77","v":0},{"$f":"+M37*'Common Assumptions'!$D$77","v":0},{"$f":"+N37*'Common Assumptions'!$D$77","v":0},{"$f":"+O37*'Common Assumptions'!$D$77","v":0},{"$f":"+P37*'Common Assumptions'!$D$77","v":0},{"$f":"+Q37*'Common Assumptions'!$D$77","v":0},{"$f":"+R37*'Common Assumptions'!$D$77","v":0},{"$f":"+S37*'Common Assumptions'!$D$77","v":0},{"$f":"+T37*'Common Assumptions'!$D$77","v":0},{"$f":"+U37*'Common Assumptions'!$D$77","v":0},{"$f":"+V37*'Common Assumptions'!$D$77","v":0},{"$f":"+W37*'Common Assumptions'!$D$77","v":0},{"$f":"+X37*'Common Assumptions'!$D$77","v":0},{"$f":"+Y37*'Common Assumptions'!$D$77","v":0},{"$f":"+Z37*'Common Assumptions'!$D$77","v":0},{"$f":"+AA37*'Common Assumptions'!$D$77","v":0},{"$f":"+AB37*'Common Assumptions'!$D$77","v":0},{"$f":"+AC37*'Common Assumptions'!$D$77","v":0},{"$f":"+AD37*'Common Assumptions'!$D$77","v":0},{"$f":"+AE37*'Common Assumptions'!$D$77","v":0},{"$f":"+AF37*'Common Assumptions'!$D$77","v":0},{"$f":"+AG37*'Common Assumptions'!$D$77","v":0},{"$f":"+AH37*'Common Assumptions'!$D$77","v":0},{"$f":"+AI37*'Common Assumptions'!$D$77","v":0},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":0},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":71493.494830310301},173038.10162259586,173241.30867223564,181412.20477591729,212880.2718854789,261400.00363979154,310019.17431306432,188503.49992375361,387506.6504181858,387898.67092558148,388282.85102282919,388659.34751813207,389028.31408352876,389389.90131761756,151945.9814403131,-48052.836343149509,152214.0520928714,152344.07989828399,152471.50714758842,152596.38585190667,152718.76698213859,152838.70048976585,152956.2353272406,-48365.371599013626,153184.29992587658,153294.92277462909,153403.33316640655,153509.57535034849,153613.69269061156,153715.7276840694]

{"sheet":"ERR Pugăcenii","index":17,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Pugăcenii"]
["System Characteristics",null,"Region","Center",null,"Number","14-11",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":1},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":1},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":855},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":856},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.62616822429906538},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":2.5700934579439252E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.34929906542056077},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.71349299065420557}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.11302570093457945}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.17348130841121498}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":1},1,1,{"$f":"+$D$8","v":856},856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856,856]
["Land Area Served by Irrigation, Without Project",null,null,1,{"$f":"+D23*(1-0.02)","v":0.98},{"$f":"+E23*(1-0.02)","v":0.96039999999999992},0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754669,0.80073135074979573,0.78471672373479984,0.7690223892601038,0.75364194147490171,0.73856910264540365,0.72379772059249559,0.70932176618064569,0.69513533085703272,0.68123262423989206,0.66760797175509423,0.6542558123199923,0.64117069607359245,0.62834728215212055,0.61578033650907815,0.60346472977889654,0.59139543518331861,0.57956752647965226,0.56797617595005923,0.55661665243105807,0.54548431938243691,0.53457463299478813,0.52388314033489236]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.62616822429906538},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.63708382009345788},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.64799941588785037},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.65891501168224298},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.66983060747663548},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.68074620327102797},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.69166179906542058},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.70257739485981308},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.71349299065420557},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.71349299065420557}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":545.34374999999989},554.68749999999989,564.03125,573.375,582.71875,592.0625,601.40625,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75,610.75]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":2461401.8253978016},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":4997033.9565031677},5081318.9633691683,5453170.708195447,6563858.5053511746,8150961.009443677,9784892.9507311676,6889402.5416572187,12228597.664969556,12228826.652619516,12229051.06051648,12229270.980255505,12229486.501599748,12229697.712517107,4931821.2287769308,-407819.69742110616,4931983.1921302425,4932061.7525365669,4932138.7417347636,4932214.1911489964,4932288.1315749446,4932360.5931923743,4932431.6055774558,-407869.18293021823,4932569.398009466,4932636.2342982059,4932701.7338611688,4932765.9234328745,4932828.8292131461,4932890.4768778114]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-27512.297262881792},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-27984.296875899927},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-28456.304667492324},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-32142.578079854968},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-40833.810186947216},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-49787.289187187678},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-59003.020362952891},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-68481.008650277668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-68482.309646626018},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-68483.584623047413},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-68484.834099940374},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-68486.058587295483},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-68487.25858490348},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-68488.434582559319},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-51243.090015843904},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-51243.937086955404},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-51244.767216644679},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-51245.580743740175},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-51246.378000293749},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-51247.159311716256},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-51247.924996910311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-51248.675368400494},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-51249.410732460863},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-51250.131389240021},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-51250.837632883609},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-51251.529751654314},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-51252.208028049608},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-51252.872738917002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-51253.524155567044},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-51254.162543884086}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":2.5700934579439252E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":3.6616530373831779E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":4.7532126168224303E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":5.8447721962616828E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":6.9363317757009352E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":8.0278913551401876E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":9.11945093457944E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.10211010514018692},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.11302570093457945},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.11302570093457945}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":31.343750000000004},40.687500000000007,50.031250000000007,59.375000000000007,68.71875,78.0625,87.40625,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014,96.750000000000014]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":49482.973529175462},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":247132.00350542736},303891.60767971876,371069.33907595905,493935.37967365381,692825.35801467497,923255.78882824129,460295.90991487587,1306075.3014876023,1306099.7584229389,1306123.7262195684,1306147.2146602657,1306170.2333321488,1306192.7916305945,526360.90926998691,-319505.3890919353,526378.19517577987,526386.57971311512,526394.79655970354,526402.84906936018,526410.74052882369,526418.474159098,526426.05311676685,-319544.14427329571,526440.75932622736,526447.89258055354,526454.88316979317,526461.73394724808,526468.44770915387,526475.02719582163]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-3151.0865639371914},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-4090.5332293259207},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-5030.018953945596},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-6632.8250579728292},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-9595.9762086058836},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-13081.164641985772},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-17088.417897774536},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-21617.762367121184},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-21618.174553438672},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-21618.578496029812},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-21618.97435976913},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-21619.362306233663},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-21619.742493768903},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-21620.115077553441},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-13502.970657418489},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-13503.194300835157},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-13503.413471383492},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-13503.628258520861},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-13503.83874991548},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-13504.045031482208},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-13504.247187417601},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-13504.445300234289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-13504.639450794639},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-13504.829718343784},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-13505.016180541947},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-13505.198913496146},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-13505.37799179126},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-13505.553488520472},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-13505.725475315101},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-13505.894022373837}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.34929906542056077},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.32732184579439255},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.30534462616822433},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.28336740654205611},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.26139018691588789},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.23941296728971967},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.21743574766355142},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.1954585280373832},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.17348130841121498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.17348130841121498}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":280.1875},261.375,242.56250000000003,223.75000000000003,204.93750000000003,186.12500000000003,167.31250000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003,148.50000000000003]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":159853.26395578962},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":1324043.7117191164},1228771.9998903102,1133495.6871608647,432589.54410205135,401737.38726242381,431775.85256136232,-277316.1474901209,501574.26562057826,501583.6580617365,501592.86265407165,501601.88315456,501610.72324503865,501619.38653370773,468305.33116711746,-310678.7881406612,468320.71084076213,468328.17075923103,468335.48147933057,468342.64598502807,468349.66720061161,468356.54799188353,468363.29116733,-310716.47123784147,468376.37562496628,468382.72224775102,468388.94193808013,468395.03723460267,468401.01062519476,468406.86454797501]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-56233.797460903763},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-52459.271978473676},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-48684.558889170301},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-44909.663573696344},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-17139.413030237149},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-18679.673544787929},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-19590.629330502034},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-19872.241886430718},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-19872.621481271945},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-19872.993484216342},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-19873.35804710185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-19873.715318729654},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-19874.065444924898},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-19874.408568596242},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-19874.744829794156},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-19875.074365768109},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-19875.397311022585},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-19875.713797371976},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-19876.023953994372},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-19876.327907484323},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-19876.625781904477},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-19876.917698836227},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-19877.203777429339},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-19877.484134450591},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-19877.758884331419},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-19878.028139214628},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-19878.292009000172},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-19878.550601390009},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-19878.804021932046},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-19879.052374063245}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,2670738.0628827666,6568209.6717277113,6613982.5709391972,6957735.7344322708,7490383.4291268801,9245523.7547207754,11139924.59212077,7072382.3040819736,14036247.232077736,14036510.069104191,14036767.64939012,14037020.078070331,14037267.458176935,14037509.890681408,5926487.4692140352,-1038003.8746537027,5926682.0981467841,5926776.5030089132,5926869.0197737981,5926959.6862033848,5927048.5393043794,5927135.6153433556,5927220.9498615526,-1038129.7984413553,5927386.5329606598,5927466.8491265103,5927545.5589690423,5927622.6946147252,5927698.2875474952,5927772.3686216082]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-13472.566773830311},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-22713.429267803527},-31954.291761776756,-54936.659270535674,-143495.34083827006,-179505.4382287233,-217952.54536010939,-258836.66223242861,-258836.66223242861,-258836.66223242861,-258836.66223242861,-258836.66223242861,-258836.66223242861,-258836.66223242861,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313,-65968.944270214313]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":300504.24956249999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":308690.5331249999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":316876.81668750005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":358992.05249999993},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":445301.66703124996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":549938.45212499995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":659767.38778125006},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":774788.47399999981},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":342950.40899999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":342950.40899999999}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":357.14285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":714.28571428571433},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":1071.4285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":1428.5714285714287},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":1785.7142857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":2142.8571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":2500},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":2857.1428571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":3214.2857142857147},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":3571.4285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":3928.5714285714289},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":4285.7142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":4642.8571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":5000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":5357.1428571428578},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":5714.2857142857147},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":6071.4285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":6428.5714285714294},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":6785.7142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":7142.8571428571431}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":2957784.3290047697},6854201.3589182412,6898919.6791982539,7261805.7109950688,7792204.3386531938,9615971.3519503847,11581754.017875245,7588348.6991828782,14552213.627178641,14552476.464205096,14553091.187348168,14553700.758885521,14554305.281849269,14554904.857210884,6205269.2315628687,-758864.96944772662,6206178.1462099031,6206629.6939291749,6207079.3535512025,6207527.1628379319,6207973.1587960701,6208417.3776921891,6208859.8550675288,-756133.75037823641,6209739.7238809215,6210177.1829039147,6210613.0356035903,6211047.314106416,6211480.0498963287,6211911.2738275845]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":2871213.0177514791},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":8126074.5785419215},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":13630195.236956561},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":10958874.986047305},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":4494601.218368141},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":600761.05094968039},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":590231.6600771544},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":579472.66386570677},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":517016.27082402183},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":417049.45166841615}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":903864.71883485618},{"$f":"SUM(E50:E53)*0.09","v":1399237.8684183364},{"$f":"SUM(F50:F53)*0.09","v":1141116.9826053486},525700.86415834189,89849.093950816503,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":195071.2897196741},{"$f":"+'Common Assumptions'!F85*$D$8","v":418009.9065421588},{"$f":"+'Common Assumptions'!G85*$D$8","v":192118.72821240968},{"$f":"+'Common Assumptions'!H85*$D$8","v":120265.01019701091},{"$f":"+'Common Assumptions'!I85*$D$8","v":114264.03249065012},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":718580.20851456921},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":742171.57294672448},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":718580.20851456921},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":747910.01294373523},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":733882.7151732645}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":2871213.0177514791},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":11860457.537456391},18106506.774777621,14730893.503836203,7234996.6001695534,1936319.1077349144,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-2871213.0177514791},-11860457.537456391,-18106506.774777621,-14730893.503836203,-4277212.2711647842,4917882.2511833273,6898919.6791982539,7261805.7109950688,7792204.3386531938,9615971.3519503847,11581754.017875245,7588348.6991828782,14552213.627178641,14552476.464205096,14553091.187348168,14553700.758885521,14554305.281849269,14554904.857210884,6205269.2315628687,-758864.96944772662,6206178.1462099031,6206629.6939291749,6207079.3535512025,6207527.1628379319,6207973.1587960701,6208417.3776921891,6208859.8550675288,-756133.75037823641,6209739.7238809215,6210177.1829039147,6210613.0356035903,6211047.314106416,6211480.0498963287,6211911.2738275845]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":126159.82069943288},{"$f":"+E53*'Common Assumptions'!$D$97","v":123948.64861620242},{"$f":"+F53*'Common Assumptions'!$D$97","v":121689.25941179841},{"$f":"+G53*'Common Assumptions'!$D$97","v":108573.41687304458},{"$f":"+H53*'Common Assumptions'!$D$97","v":87580.384850367394}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.12879027323686731},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":2871213.0177514791},{"$f":"+D57-D59","v":11734297.716756959},17982558.126161419,14609204.244424405,7126423.1832965091,1848738.722884547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.32375182535046731},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.32864266939252335},0.33353351343457949,0.36360251168224295,0.42744642596378501,0.50224189544392528,0.58014721451518692,0.66116238317757003,0.66116238317757003,0.66116238317757003,0.66116238317757003,0.66116238317757003,0.66116238317757003,0.66116238317757003,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402,0.34185747663551402]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":277.13156250000003},{"$f":"+H66*$D$8","v":281.31812500000001},285.50468750000005,311.24374999999998,365.89414062499998,429.91906250000005,496.606015625,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63,292.63]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.26869560455607477},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.27359448014018695},0.27849335572429906,0.31226635514018691,0.3794556804906542,0.4658192172897197,0.55567355432242993,0.649018691588785,0.649018691588785,0.649018691588785,0.649018691588785,0.649018691588785,0.649018691588785,0.649018691588785,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976,0.28838785046728976]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.18176438376168225},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.17679979556074765},0.17183520735981311,0.17495619158878506,0.1410749488901869,0.17024605724299058,0.19973587178738314,0.22954439252336445,0.22954439252336445,0.22954439252336445,0.22954439252336445,0.22954439252336445,0.22954439252336445,0.22954439252336445,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727,0.17691588785046727]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":155.59031250000001},{"$f":"+H69*$D$8","v":151.34062499999999},147.09093750000002,149.76250000000002,120.76015624999999,145.73062499999995,170.97390624999997,196.48999999999998,196.48999999999998,196.48999999999998,196.48999999999998,196.48999999999998,196.48999999999998,196.48999999999998,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44,151.44]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":1964878.4024512502},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":1968685.5404424998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":1972492.6784337503},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":2108804.0630249996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":2262284.9519359372},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":2673197.4253737503},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":3098194.0531884371},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":3537274.8353799996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":2024378.5790799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":2024378.5790799998}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1266376662557105},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1258899678966727},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1251451558254875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1002496852695953},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0758091558492198},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0241900088594407},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.98520607391205073},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95476872319941974},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1152736804522263}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.31934579439252336}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.63869158878504673},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.38008411214953269}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.76016822429906539},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.57419626168224303}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":1.1483925233644861},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":78381637.746788174}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":25030846.372035064}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":29791615.191814281}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":15214828.186923278}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":33375194.368050613}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":41662674.998264849}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":41265318.43414247}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":86149.063888923061},{"$f":"+H29*'Common Assumptions'!$D$77","v":174896.18847761088},{"$f":"+I29*'Common Assumptions'!$D$77","v":177846.16371792092},{"$f":"+J29*'Common Assumptions'!$D$77","v":190860.97478684067},{"$f":"+K29*'Common Assumptions'!$D$77","v":229735.04768729114},{"$f":"+L29*'Common Assumptions'!$D$77","v":285283.63533052872},{"$f":"+M29*'Common Assumptions'!$D$77","v":342471.25327559089},{"$f":"+N29*'Common Assumptions'!$D$77","v":241129.08895800269},{"$f":"+O29*'Common Assumptions'!$D$77","v":428000.91827393451},{"$f":"+P29*'Common Assumptions'!$D$77","v":428008.9328416831},{"$f":"+Q29*'Common Assumptions'!$D$77","v":428016.78711807687},{"$f":"+R29*'Common Assumptions'!$D$77","v":428024.48430894274},{"$f":"+S29*'Common Assumptions'!$D$77","v":428032.0275559912},{"$f":"+T29*'Common Assumptions'!$D$77","v":428039.41993809876},{"$f":"+U29*'Common Assumptions'!$D$77","v":172613.74300719259},{"$f":"+V29*'Common Assumptions'!$D$77","v":-14273.689409738718},{"$f":"+W29*'Common Assumptions'!$D$77","v":172619.41172455851},{"$f":"+X29*'Common Assumptions'!$D$77","v":172622.16133877987},{"$f":"+Y29*'Common Assumptions'!$D$77","v":172624.85596071676},{"$f":"+Z29*'Common Assumptions'!$D$77","v":172627.4966902149},{"$f":"+AA29*'Common Assumptions'!$D$77","v":172630.08460512309},{"$f":"+AB29*'Common Assumptions'!$D$77","v":172632.62076173312},{"$f":"+AC29*'Common Assumptions'!$D$77","v":172635.10619521097},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-14275.42140255764},{"$f":"+AE29*'Common Assumptions'!$D$77","v":172639.92893033131},{"$f":"+AF29*'Common Assumptions'!$D$77","v":172642.26820043722},{"$f":"+AG29*'Common Assumptions'!$D$77","v":172644.56068514092},{"$f":"+AH29*'Common Assumptions'!$D$77","v":172646.80732015063},{"$f":"+AI29*'Common Assumptions'!$D$77","v":172649.00902246014},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":172651.16669072342}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":1731.9040735211413},{"$f":"+H33*'Common Assumptions'!$D$77","v":8649.6201226899593},{"$f":"+I33*'Common Assumptions'!$D$77","v":10636.206268790158},{"$f":"+J33*'Common Assumptions'!$D$77","v":12987.426867658569},{"$f":"+K33*'Common Assumptions'!$D$77","v":17287.738288577886},{"$f":"+L33*'Common Assumptions'!$D$77","v":24248.887530513628},{"$f":"+M33*'Common Assumptions'!$D$77","v":32313.952608988449},{"$f":"+N33*'Common Assumptions'!$D$77","v":16110.356847020657},{"$f":"+O33*'Common Assumptions'!$D$77","v":45712.635552066087},{"$f":"+P33*'Common Assumptions'!$D$77","v":45713.491544802862},{"$f":"+Q33*'Common Assumptions'!$D$77","v":45714.330417684898},{"$f":"+R33*'Common Assumptions'!$D$77","v":45715.152513109308},{"$f":"+S33*'Common Assumptions'!$D$77","v":45715.958166625212},{"$f":"+T33*'Common Assumptions'!$D$77","v":45716.747707070812},{"$f":"+U33*'Common Assumptions'!$D$77","v":18422.631824449545},{"$f":"+V33*'Common Assumptions'!$D$77","v":-11182.688618217737},{"$f":"+W33*'Common Assumptions'!$D$77","v":18423.236831152299},{"$f":"+X33*'Common Assumptions'!$D$77","v":18423.530289959032},{"$f":"+Y33*'Common Assumptions'!$D$77","v":18423.817879589624},{"$f":"+Z33*'Common Assumptions'!$D$77","v":18424.099717427609},{"$f":"+AA33*'Common Assumptions'!$D$77","v":18424.375918508831},{"$f":"+AB33*'Common Assumptions'!$D$77","v":18424.646595568433},{"$f":"+AC33*'Common Assumptions'!$D$77","v":18424.911859086842},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-11184.045049565351},{"$f":"+AE33*'Common Assumptions'!$D$77","v":18425.426576417958},{"$f":"+AF33*'Common Assumptions'!$D$77","v":18425.676240319375},{"$f":"+AG33*'Common Assumptions'!$D$77","v":18425.920910942761},{"$f":"+AH33*'Common Assumptions'!$D$77","v":18426.160688153686},{"$f":"+AI33*'Common Assumptions'!$D$77","v":18426.395669820387},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":18426.625951853759},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":5594.8642384526374},{"$f":"+H37*'Common Assumptions'!$D$77","v":46341.529910169076},{"$f":"+I37*'Common Assumptions'!$D$77","v":43007.01999616086},{"$f":"+J37*'Common Assumptions'!$D$77","v":39672.34905063027},{"$f":"+K37*'Common Assumptions'!$D$77","v":15140.634043571799},{"$f":"+L37*'Common Assumptions'!$D$77","v":14060.808554184834},{"$f":"+M37*'Common Assumptions'!$D$77","v":15112.154839647683},{"$f":"+N37*'Common Assumptions'!$D$77","v":-9706.0651621542329},{"$f":"+O37*'Common Assumptions'!$D$77","v":17555.09929672024},{"$f":"+P37*'Common Assumptions'!$D$77","v":17555.42803216078},{"$f":"+Q37*'Common Assumptions'!$D$77","v":17555.750192892508},{"$f":"+R37*'Common Assumptions'!$D$77","v":17556.065910409601},{"$f":"+S37*'Common Assumptions'!$D$77","v":17556.375313576355},{"$f":"+T37*'Common Assumptions'!$D$77","v":17556.678528679771},{"$f":"+U37*'Common Assumptions'!$D$77","v":16390.686590849113},{"$f":"+V37*'Common Assumptions'!$D$77","v":-10873.757584923143},{"$f":"+W37*'Common Assumptions'!$D$77","v":16391.224879426674},{"$f":"+X37*'Common Assumptions'!$D$77","v":16391.485976573087},{"$f":"+Y37*'Common Assumptions'!$D$77","v":16391.741851776573},{"$f":"+Z37*'Common Assumptions'!$D$77","v":16391.992609475983},{"$f":"+AA37*'Common Assumptions'!$D$77","v":16392.23835202141},{"$f":"+AB37*'Common Assumptions'!$D$77","v":16392.479179715927},{"$f":"+AC37*'Common Assumptions'!$D$77","v":16392.71519085655},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-10875.076493324452},{"$f":"+AE37*'Common Assumptions'!$D$77","v":16393.173146873822},{"$f":"+AF37*'Common Assumptions'!$D$77","v":16393.395278671287},{"$f":"+AG37*'Common Assumptions'!$D$77","v":16393.612967832807},{"$f":"+AH37*'Common Assumptions'!$D$77","v":16393.826303211095},{"$f":"+AI37*'Common Assumptions'!$D$77","v":16394.035371881819},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":16394.240259179129},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":93475.832200896839},229887.33851046991,231489.38998287194,243520.7507051295,262163.42001944082,323593.33141522721,389897.36072422704,247533.3806428691,491268.65312272083,491277.85241864674,491286.8677286543,491295.70273246168,491304.3610361928,491312.84617384931,207427.06142249124,-36330.135612879596,207433.87343513747,207437.17760531197,207440.41569208296,207443.58901711847,207446.69887565332,207449.74653701746,207452.73324515435,-36334.542945447443,207458.5286536231,207461.3397194279,207464.09456391647,207466.7943115154,207469.44006416237,207472.03290175629]

{"sheet":"ERR Lopatna","index":18,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Lopatna"]
["System Characteristics",null,"Region","Center",null,"Number","11-7",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":98},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":98},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":408.70099999999928},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":506.70099999999928},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.7361343277396345},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.12038657906733968},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.14209563430899111},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.77165823631688224}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.15591048764458745}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":7.2431276038530307E-2}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":98},98,98,{"$f":"+$D$8","v":506.70099999999928},506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928,506.70099999999928]
["Land Area Served by Irrigation, Without Project",null,null,98,{"$f":"+D23*(1-0.02)","v":96.039999999999992},{"$f":"+E23*(1-0.02)","v":94.119199999999992},92.23681599999999,90.392079679999995,88.584238086399992,86.812553324671995,85.076302258178558,83.374776213014982,81.707280688754679,80.073135074979589,78.47167237347999,76.902238926010384,75.364194147490181,73.856910264540375,72.379772059249561,70.932176618064574,69.513533085703287,68.123262423989217,66.760797175509438,65.425581231999246,64.117069607359255,62.834728215212067,61.578033650907827,60.346472977889668,59.139543518331877,57.956752647965239,56.797617595005931,55.661665243105809,54.548431938243688,53.45746329947881,52.38831403348923,51.340547752819447]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.7361343277396345},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.74057481631179045},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.74501530488394641},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.74945579345610236},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.75389628202825842},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.75833677060041438},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.76277725917257033},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.76721774774472629},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.77165823631688224},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.77165823631688224}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":375.25},377.5,379.75,382.00000000000006,384.25,386.5,388.75,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391,391]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":1337162.9898473821},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":2746874.0049553928},2775247.3959706658,2956747.778493287,3533245.7039343319,4362661.388663453,5207500.0040614856,3598599.9031902635,6503520.2255350389,6527358.6240977831,6550720.2546892716,6573614.6526689306,6596051.1626889985,6618038.9425086621,2635727.1554324823,-317170.93145559012,2652325.4824382584,2660376.5093354033,2668266.5156946057,2675998.721926624,2683576.2840340021,2691002.2948992318,2698279.7855471573,-324513.72522177722,2712401.0284003923,2719250.5443782951,2725963.070036639,2732541.3451818163,2738988.0548240906,2745305.8302735193]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":34237.334915402258},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":34594.124589791158},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":34949.67214415707},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":39226.649691327912},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":49523.707887084223},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":60014.890947112755},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":70699.197205690492},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":81575.633997133977},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":81878.359969460987},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":82175.031422341475},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":82465.76944616434},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":82750.692709510753},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":83029.917507590246},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":83303.557809708131},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":62388.239295139894},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":62585.342404755414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":62778.503452178629},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":62967.801278653365},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":63153.313148598623},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":63335.11478114497},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":63513.280381040393},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":63687.882668937898},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":63858.992911077454},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":64026.680948374225},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":64191.01522492506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":64352.062815944882},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":64509.889455144294},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":64664.559561559727},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":64816.136265846857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":64964.681436048239}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.12038657906733968},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.12482706763949565},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.12926755621165162},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.1337080447838076},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.13814853335596355},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.14258902192811954},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.14702951050027552},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.15146999907243147},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.15591048764458745},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.15591048764458745}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":63.249999999999993},65.5,67.75,69.999999999999986,72.25,74.5,76.749999999999986,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79,79]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":65103.019831669939},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":309887.81149215787},321924.9779883431,342136.34128016909,405668.17291103373,519548.2268661955,640317.21930288256,269150.73811574205,854359.22567111417,857490.91465319006,860559.96985562448,863567.64395401021,866515.1645704282,869403.73477451783,340686.72043545498,-256544.80098171189,342832.21233761957,343872.88426834618,344892.74276045838,345892.20408272831,346871.67617855285,347831.5588324609,348772.2438332907,-262490.31114903733,350597.549008901,351482.91420620208,352350.57209955715,353200.87683504506,354034.17547582329,354850.80814378592]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":11457.097157441483},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":11917.236263921191},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":12379.899743565546},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":14272.224123889529},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":18489.525984025036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":22970.316063839044},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":27716.336095973918},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":32729.245246395512},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":32851.574411683672},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":32971.456993666063},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":33088.94192400881},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":33204.077155744701},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":33316.909682845879},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":33427.485559405024},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":20930.55348795715},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":20996.926657861779},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":21061.972364368317},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":21125.717156744722},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":21188.187053273603},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":21249.407551871904},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":21309.40364049824},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":21368.199807352044},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":21425.820050868777},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":21482.287889515173},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":21537.626371388644},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":21591.858083624644},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":21645.005161615922},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":21697.089298047376},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":21748.131751750203},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":21798.153356378974}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.14209563430899111},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.13338758952518351},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.12467954474137591},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.11597149995756831},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.10726345517376071},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":9.8555410389953108E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":8.9847365606145507E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":8.1139320822337907E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":7.2431276038530307E-2}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":67.587624999999917},63.175249999999828,58.762874999999738,54.350499999999649,49.938124999999559,45.525749999999469,41.11337499999938,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929,36.70099999999929]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-3927.3459803944024},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":229886.21212479626},214758.81087605562,199474.77300225987,76682.749137119434,69964.304130196295,76159.507779655527,-70990.969263510706,91582.853910570615,91918.523276339343,92247.479254792677,92569.856113676957,92885.785435383557,93195.396170656008,86387.243201906109,-80113.43384870686,86931.218732928581,87195.074338986131,87453.652832922555,87707.059756980234,87955.398542556766,88198.77055242176,88437.275122089457,-81970.362265589123,88900.069389072654,89124.547982007338,89344.537003083329,89560.126243737803,89771.403699579183,89978.455606303745]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":24395.22336470455},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":22904.027993178948},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":21396.779362143498},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":19873.937369366071},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":7639.9791408365281},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":8391.6266558237603},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":8876.1588663399998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":9090.280514377042},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":9124.3787626953235},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":9157.7950460472402},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":9190.5430037321203},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":9222.6360022633016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":9254.08714082386},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":9284.909256613204},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":9315.1149300867655},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":9344.7164900908519},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":9373.7260188948603},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":9402.1553571227851},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":9430.0161085861528},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":9457.319645020254},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":9484.0771107256733},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":9510.2994271169828},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":9535.9972971804673},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":9561.1812098426817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":9585.8614442516518},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":9610.0480739724426},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":9633.7509710988161},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":9656.9798102826626},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":9679.7440726828336},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":9702.0530498350017}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,1398338.6636986576,3286648.028572347,3311931.1848350647,3498358.8927757163,4015596.6259824852,4952173.9196598446,5923976.7311440241,3796759.6720424946,7449462.3051167233,7476768.0620273128,7503527.7037996892,7529752.1527366173,7555452.1126948101,7580638.0734538361,3062801.1190698436,-653829.1662860089,3082088.9135088064,3091444.4679427356,3100612.9112879867,3109597.9857663326,3118403.3587551117,3127032.6242841142,3135489.3045025375,-668974.39863640373,3151898.6467983657,3159858.0065665045,3167658.1791392793,3175302.3482605992,3182793.633999493,3190135.0940236091]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-56872.04179799206},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-59053.870474269825},-61235.699150547582,-72689.986490825351,-109006.99784587631,-132547.21494469052,-156667.03788671753,-181366.46667195761,-181366.46667195761,-181366.46667195761,-181366.46667195761,-181366.46667195761,-181366.46667195761,-181366.46667195761,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619,-55604.705064613619]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":219969.04340699999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":221950.68881399999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":223932.33422099994},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":250483.76762799997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":312246.49855625001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":378451.8327209999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":445909.17837024992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":514618.5355039998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":225381.71550399996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":225381.71550399996}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":35000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":70000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":105000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":140000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":175000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":210000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":245000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":280000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":315000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":350000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":385000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":420000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":455000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":490000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":525000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":560000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":595000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":630000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":665000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":700000}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1429.1666666666667}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":1562864.8319743322},3450974.0135787437,3476056.9865721837,3677581.8405795577,4220265.2933595255,5199507.7041028207,6214648.0382942231,4131440.9075412033,7784143.540615432,7811449.2975260215,7873208.9392983979,7934433.3882353259,7995133.3481935188,8055319.3089525448,3409007.2961758967,-272622.98917995591,3498295.0906148595,3542650.6450487887,3586819.0883940398,3630804.1628723857,3674609.5358611648,3718238.8013901673,3761695.4816085906,-7768.2215303506237,3848104.8239044189,3891064.1836725576,3933864.3562453324,3976508.5253666523,4018999.8111055461,4061341.2711296622]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":945399.40828402352},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":2675658.7026906325},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":4487991.1146076489},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":3608410.0563814295},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":1479929.6694626806},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":355614.74915567006},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":349381.97709433857},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":343013.29235212272},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":306042.82878832048},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":246868.42781523112}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":391264.12284677918},{"$f":"SUM(E50:E53)*0.09","v":554763.02593848086},{"$f":"SUM(F50:F53)*0.09","v":458293.79549919732},235392.81497363737,74532.801804029848,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":115470.58127599118},{"$f":"+'Common Assumptions'!F85*$D$8","v":247436.95987712394},{"$f":"+'Common Assumptions'!G85*$D$8","v":113722.8407756496},{"$f":"+'Common Assumptions'!H85*$D$8","v":71189.720714761148},{"$f":"+'Common Assumptions'!I85*$D$8","v":67637.499447482274},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":425356.67083474324},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":439321.35301831504},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":425356.67083474324},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":442718.16760350828},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":434414.84306192497}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":945399.40828402352},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":5279470.5176995052},7405554.960372597,6089526.5904340046,3364776.4252212108,1404727.3865804356,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-945399.40828402352},-5279470.5176995052,-7405554.960372597,-6089526.5904340046,-1801911.5932468786,2046246.6269983081,3476056.9865721837,3677581.8405795577,4220265.2933595255,5199507.7041028207,6214648.0382942231,4131440.9075412033,7784143.540615432,7811449.2975260215,7873208.9392983979,7934433.3882353259,7995133.3481935188,8055319.3089525448,3409007.2961758967,-272622.98917995591,3498295.0906148595,3542650.6450487887,3586819.0883940398,3630804.1628723857,3674609.5358611648,3718238.8013901673,3761695.4816085906,-7768.2215303506237,3848104.8239044189,3891064.1836725576,3933864.3562453324,3976508.5253666523,4018999.8111055461,4061341.2711296622]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":74679.097322690708},{"$f":"+E53*'Common Assumptions'!$D$97","v":73370.21518981109},{"$f":"+F53*'Common Assumptions'!$D$97","v":72032.791393945765},{"$f":"+G53*'Common Assumptions'!$D$97","v":64268.994045547297},{"$f":"+H53*'Common Assumptions'!$D$97","v":51842.369841198532}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.1577283151990867},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":945399.40828402352},{"$f":"+D57-D59","v":5204791.4203768149},7332184.7451827861,6017493.7990400586,3300507.4311756636,1352885.0167392371,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.36724854623338077},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.36927184128312412},0.37129513633286737,0.40315851458749885,0.47812744072687891,0.55758110675724026,0.63830160902336952,0.72028894752526729,0.72028894752526729,0.72028894752526729,0.72028894752526729,0.72028894752526729,0.72028894752526729,0.72028894752526729,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808,0.36485250670513808]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":186.08520562500001},{"$f":"+H66*$D$8","v":187.11041125},188.13561687499995,204.28082249999997,242.26765234374992,282.52690437500002,323.42806359374993,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.31231512519217491},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.31432890896209048},0.3163426927320061,0.35265678378373094,0.43633509641287527,0.52787276668094274,0.62083398727750772,0.71521875820257008,0.71521875820257008,0.71521875820257008,0.71521875820257008,0.71521875820257008,0.71521875820257008,0.71521875820257008,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746,0.31340388118436746]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.13714013787223642},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.13520417366454779},0.13326820945685916,0.14163417873657241,0.14522266336557463,0.17469796783507432,0.20431686290336906,0.2340793485704587,0.2340793485704587,0.2340793485704587,0.2340793485704587,0.2340793485704587,0.2340793485704587,0.2340793485704587,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646,0.17210986360792646]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":69.489044999999962},{"$f":"+H69*$D$8","v":68.508089999999939},67.527134999999902,71.766179999999878,73.584468749999928,88.519634999999866,103.52755874999986,118.60823999999982,118.60823999999982,118.60823999999982,118.60823999999982,118.60823999999982,118.60823999999982,118.60823999999982,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819,87.208239999999819]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":1161433.3928506554},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":1162522.365541311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":1163611.3382319661},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":1257411.0198426219},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":1446353.0363135892},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":1697243.1790802539},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":1951489.7378549001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":2209092.7126375288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":1224608.3625375289},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":1224608.3625375289}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.5126627795388488},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.5122574901739756},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.511852959394097},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.4796378209433017},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.4274317731449413},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3760736600351593},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3375002011296067},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3074730241629531},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.490342616768306}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.29518986542359343}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.59037973084718687},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.51897470105644239}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":1.0379494021128848},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.6316032532006064}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":1.2632065064012128},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":42434262.633550309}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":12526164.276147135}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":22022308.764797334}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":4779309.5617219713}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":15632644.307031002}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":17827977.849480867}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":17592766.4378017}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":46800.704644658377},{"$f":"+H29*'Common Assumptions'!$D$77","v":96140.590173438759},{"$f":"+I29*'Common Assumptions'!$D$77","v":97133.658858973315},{"$f":"+J29*'Common Assumptions'!$D$77","v":103486.17224726506},{"$f":"+K29*'Common Assumptions'!$D$77","v":123663.59963770163},{"$f":"+L29*'Common Assumptions'!$D$77","v":152693.14860322088},{"$f":"+M29*'Common Assumptions'!$D$77","v":182262.50014215201},{"$f":"+N29*'Common Assumptions'!$D$77","v":125950.99661165924},{"$f":"+O29*'Common Assumptions'!$D$77","v":227623.20789372639},{"$f":"+P29*'Common Assumptions'!$D$77","v":228457.55184342244},{"$f":"+Q29*'Common Assumptions'!$D$77","v":229275.20891412452},{"$f":"+R29*'Common Assumptions'!$D$77","v":230076.51284341258},{"$f":"+S29*'Common Assumptions'!$D$77","v":230861.79069411496},{"$f":"+T29*'Common Assumptions'!$D$77","v":231631.36298780321},{"$f":"+U29*'Common Assumptions'!$D$77","v":92250.45044013689},{"$f":"+V29*'Common Assumptions'!$D$77","v":-11100.982600945656},{"$f":"+W29*'Common Assumptions'!$D$77","v":92831.39188533905},{"$f":"+X29*'Common Assumptions'!$D$77","v":93113.17782673912},{"$f":"+Y29*'Common Assumptions'!$D$77","v":93389.328049311211},{"$f":"+Z29*'Common Assumptions'!$D$77","v":93659.95526743184},{"$f":"+AA29*'Common Assumptions'!$D$77","v":93925.169941190077},{"$f":"+AB29*'Common Assumptions'!$D$77","v":94185.080321473113},{"$f":"+AC29*'Common Assumptions'!$D$77","v":94439.792494150519},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-11357.980382762204},{"$f":"+AE29*'Common Assumptions'!$D$77","v":94934.035994013742},{"$f":"+AF29*'Common Assumptions'!$D$77","v":95173.769053240336},{"$f":"+AG29*'Common Assumptions'!$D$77","v":95408.707451282375},{"$f":"+AH29*'Common Assumptions'!$D$77","v":95638.947081363585},{"$f":"+AI29*'Common Assumptions'!$D$77","v":95864.581918843178},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":96085.704059573181}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":2278.605694108448},{"$f":"+H33*'Common Assumptions'!$D$77","v":10846.073402225526},{"$f":"+I33*'Common Assumptions'!$D$77","v":11267.374229592009},{"$f":"+J33*'Common Assumptions'!$D$77","v":11974.77194480592},{"$f":"+K33*'Common Assumptions'!$D$77","v":14198.386051886182},{"$f":"+L33*'Common Assumptions'!$D$77","v":18184.187940316846},{"$f":"+M33*'Common Assumptions'!$D$77","v":22411.102675600891},{"$f":"+N33*'Common Assumptions'!$D$77","v":9420.2758340509718},{"$f":"+O33*'Common Assumptions'!$D$77","v":29902.572898488997},{"$f":"+P33*'Common Assumptions'!$D$77","v":30012.182012861656},{"$f":"+Q33*'Common Assumptions'!$D$77","v":30119.598944946862},{"$f":"+R33*'Common Assumptions'!$D$77","v":30224.867538390361},{"$f":"+S33*'Common Assumptions'!$D$77","v":30328.03075996499},{"$f":"+T33*'Common Assumptions'!$D$77","v":30429.130717108128},{"$f":"+U33*'Common Assumptions'!$D$77","v":11924.035215240925},{"$f":"+V33*'Common Assumptions'!$D$77","v":-8979.0680343599161},{"$f":"+W33*'Common Assumptions'!$D$77","v":11999.127431816685},{"$f":"+X33*'Common Assumptions'!$D$77","v":12035.550949392118},{"$f":"+Y33*'Common Assumptions'!$D$77","v":12071.245996616044},{"$f":"+Z33*'Common Assumptions'!$D$77","v":12106.227142895492},{"$f":"+AA33*'Common Assumptions'!$D$77","v":12140.50866624935},{"$f":"+AB33*'Common Assumptions'!$D$77","v":12174.104559136133},{"$f":"+AC33*'Common Assumptions'!$D$77","v":12207.028534165176},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-9187.160890216308},{"$f":"+AE33*'Common Assumptions'!$D$77","v":12270.914215311535},{"$f":"+AF33*'Common Assumptions'!$D$77","v":12301.901997217074},{"$f":"+AG33*'Common Assumptions'!$D$77","v":12332.270023484502},{"$f":"+AH33*'Common Assumptions'!$D$77","v":12362.030689226578},{"$f":"+AI33*'Common Assumptions'!$D$77","v":12391.196141653816},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":12419.778285032509},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-137.4571093138041},{"$f":"+H37*'Common Assumptions'!$D$77","v":8046.0174243678703},{"$f":"+I37*'Common Assumptions'!$D$77","v":7516.558380661947},{"$f":"+J37*'Common Assumptions'!$D$77","v":6981.6170550790957},{"$f":"+K37*'Common Assumptions'!$D$77","v":2683.8962197991805},{"$f":"+L37*'Common Assumptions'!$D$77","v":2448.7506445568706},{"$f":"+M37*'Common Assumptions'!$D$77","v":2665.5827722879435},{"$f":"+N37*'Common Assumptions'!$D$77","v":-2484.6839242228748},{"$f":"+O37*'Common Assumptions'!$D$77","v":3205.3998868699719},{"$f":"+P37*'Common Assumptions'!$D$77","v":3217.1483146718774},{"$f":"+Q37*'Common Assumptions'!$D$77","v":3228.6617739177441},{"$f":"+R37*'Common Assumptions'!$D$77","v":3239.944963978694},{"$f":"+S37*'Common Assumptions'!$D$77","v":3251.0024902384248},{"$f":"+T37*'Common Assumptions'!$D$77","v":3261.8388659729608},{"$f":"+U37*'Common Assumptions'!$D$77","v":3023.5535120667141},{"$f":"+V37*'Common Assumptions'!$D$77","v":-2803.9701847047404},{"$f":"+W37*'Common Assumptions'!$D$77","v":3042.5926556525005},{"$f":"+X37*'Common Assumptions'!$D$77","v":3051.8276018645147},{"$f":"+Y37*'Common Assumptions'!$D$77","v":3060.8778491522899},{"$f":"+Z37*'Common Assumptions'!$D$77","v":3069.7470914943083},{"$f":"+AA37*'Common Assumptions'!$D$77","v":3078.438948989487},{"$f":"+AB37*'Common Assumptions'!$D$77","v":3086.9569693347621},{"$f":"+AC37*'Common Assumptions'!$D$77","v":3095.3046292731315},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-2868.9626792956196},{"$f":"+AE37*'Common Assumptions'!$D$77","v":3111.502428617543},{"$f":"+AF37*'Common Assumptions'!$D$77","v":3119.3591793702572},{"$f":"+AG37*'Common Assumptions'!$D$77","v":3127.0587951079169},{"$f":"+AH37*'Common Assumptions'!$D$77","v":3134.6044185308233},{"$f":"+AI37*'Common Assumptions'!$D$77","v":3141.9991294852716},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":3149.2459462206316},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":48941.853229453016},115032.68100003214,115917.59146922728,122442.56124715008,140545.88190938698,173326.08718809459,207339.18559004084,132886.58852148731,260731.18067908534,261686.88217095597,262623.46963298914,263541.32534578163,264440.82394431834,265322.33257088426,107198.03916744454,-22884.020820010312,107873.11197280823,108200.55637799574,108521.45189507955,108835.92950182165,109144.11755642892,109446.141849944,109742.12565758883,-23414.10395227413,110316.45263794283,110595.03022982767,110868.03626987479,111135.58218912099,111397.77718998225,111654.72829082633]

{"sheet":"ERR Leova Sud","index":19,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Leova Sud"]
["System Characteristics",null,"Region","South",null,"Number","5-4",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":1},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":23},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":940},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":963},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.37798546209761164},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":8.9304257528556599E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.5316718587746625},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.51090342679127732}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.22222222222222221}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.26687435098650047}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":23},23,23,{"$f":"+$D$8","v":963},963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963,963]
["Land Area Served by Irrigation, Without Project",null,null,23,{"$f":"+D23*(1-0.02)","v":22.54},{"$f":"+E23*(1-0.02)","v":22.089199999999998},21.647415999999996,21.214467679999995,20.790178326399996,20.374374759871994,19.966887264674554,19.567549519381064,19.176198528993442,18.792674558413573,18.416821067245301,18.048484645900395,17.687514952982387,17.333764653922739,16.987089360844283,16.647347573627396,16.314400622154849,15.988112609711752,15.668350357517516,15.354983350367165,15.047883683359823,14.746926009692626,14.451987489498773,14.162947739708796,13.87968878491462,13.602095009216328,13.330053109032001,13.06345204685136,12.802183005914333,12.546139345796046,12.295216558880124,12.049312227702522]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.37798546209761164},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.39460020768431986},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.41121495327102808},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.42782969885773625},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.44444444444444448},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.4610591900311527},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.47767393561786087},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.49428868120456909},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.51090342679127732},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.51090342679127732}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":380},396.00000000000006,412,428.00000000000006,444.00000000000006,460,476.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006,492.00000000000006]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":1850705.4541811342},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":3672260.4908786546},3822356.1703027883,4204471.8526261151,5182671.4071867224,6558713.4345227238,8018460.0412977692,5943987.9398453105,10169023.982836328,10172989.953663781,10176876.605074685,10180685.523457371,10184418.263472401,10188076.348687131,5614565.776070904,1382974.5757171242,5618397.989532494,5620256.8066074997,5622078.4473410044,5623863.6552598402,5625613.1590202991,5627327.6727055488,5629007.896117093,1386461.3883882114,5632268.2016248535,5633849.6144580115,5635399.3990345066,5636918.1879194714,5638406.6010267371,5639865.2458718587]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":105352.27876938775},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":109838.40150987641},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":114327.53848948226},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":132021.76626614018},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":171270.08012275081},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":213020.08014935785},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":257273.85629535303},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":304033.40215689602},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":304153.81321815122},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":304271.81605818134},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":304387.45884141087},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":304500.78876897582},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":304611.85209798947},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":304720.69416042283},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":319394.75018727878},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":319504.50869987783},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":319612.07204222487},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":319717.48411772499},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":319820.78795171512},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":319922.02570902545},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":320021.2387111896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":320118.46745331038},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":320213.75162058882},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":320307.1301045217},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":320398.64101877587},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":320488.32171474496},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":320576.2087967947},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":320662.33813720342},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":320746.744890804},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":320829.46350933251}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":8.9304257528556599E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.10591900311526481},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.12253374870197301},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.1391484942886812},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.15576323987538943},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.17237798546209759},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.18899273104880582},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.20560747663551404},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.22222222222222221},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.22222222222222221}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":102.00000000000001},118,134,150.00000000000003,165.99999999999997,182,198.00000000000003,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214,214]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":239903.57985446265},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":796965.51872638823},905436.43349448114,1053248.5694205193,1356024.9607280465,1829402.4833563315,2363325.8552032118,1384178.0166072163,3221418.7205509827,3222675.0958244074,3223906.3435923639,3225112.9664049605,3226295.4567613057,3227454.2973105242,1728263.1702339672,-112553.06267903067,1729442.7955188409,1730014.9733590391,1730575.7076424335,1731125.2272401596,1731663.7564459317,1732191.5150675881,1732708.7185168115,-112835.90402947341,1733712.3000896843,1734199.0878384658,1734676.1398322713,1735143.6507862012,1735601.8115210522,1736050.809041206]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":56377.890163669668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":65251.420189685319},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":74132.389398437997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":92245.077153866019},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":127660.74738436962},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":168029.4654059413},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":213356.46593604304},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":263646.76266047318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":263751.51049424801},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":263854.16337134741},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":263954.76319090481},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":264053.35101407103},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":264149.96708077396},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":264244.65082614281},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":231148.68445021007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":231228.2519356308},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":231306.2280713431},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":231382.64468434115},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":231457.53296507924},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":231530.92348020259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":231602.84618502346},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":231673.33043574792},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":231742.40500145787},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":231810.09807585363},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":231876.43728876152},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":231941.44971741119},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":232005.16189748788},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":232067.59983396306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":232128.78901170869},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":232188.75440589944}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.5316718587746625},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.49857217030114226},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.46547248182762202},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.43237279335410173},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.39927310488058149},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.36617341640706125},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.33307372793354095},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.29997403946002071},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.26687435098650047},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.26687435098650047}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":480.125},448.25,416.37499999999994,384.49999999999994,352.625,320.74999999999994,288.87499999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994,256.99999999999994]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-417178.25650452066},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":1583027.3367955703},1471120.9969326535,1359100.9825839696,519571.06722252863,449529.24651630974,490223.84488552564,-716287.58777469513,606873.67890966497,607110.35040050501,607342.28846152825,607569.58776133088,607792.34107513761,608010.6393226682,554187.68969850871,-772470.49103258026,554565.92730418802,554749.39164585178,554929.18670068227,555105.38585441629,555278.0610250755,555447.28269232158,555613.11992622272,-774416.59562693699,555934.91049488448,556090.99517273449,556243.95815702726,556393.86188163434,556540.76753174921,556684.73506886186]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":529907.99088496622},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":494955.41324914643},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":459966.26005440945},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":424941.57983986073},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":162450.99743052726},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":177394.84831204306},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":186470.93314530523},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":189671.74512728702},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":189747.22230470798},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":189821.18993858053},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":189893.67821977561},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":189964.71673534682},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":190034.33448060657},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":190102.55987096115},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":190169.42075350863},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":190234.94441840515},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":190299.15761000375},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":190362.08653777037},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":190423.75688698166},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":190484.19382920873},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":190543.42203259128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":190601.46567190616},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":190658.34843843474},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":190714.09354963273},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":190768.72375860679},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":190822.26136340134},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":190874.72821610002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":190926.14573174473},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":190976.53489707652},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":191025.91627910169}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,1673430.7775310762,6052253.346400613,6198913.6007299228,6616821.4046306042,7058267.435137298,8837645.1643953659,10872009.741386507,6611878.3686778322,13997316.382296976,14002775.399888694,14008125.237128578,14013368.077623662,14018506.061308844,14023541.285320323,7897016.6360033797,497951.02200551319,7902406.7123555224,7905021.1716123903,7907583.3416841198,7910094.2683544159,7912554.976491306,7914966.4704654589,7917329.7345601274,499208.88873180095,7921915.4122094223,7924139.6974692121,7926319.497023805,7928455.7005873071,7930549.1800795384,7932600.7899819268]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":97693.699929669616},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":81628.520526482127},65563.341123294624,38996.823340964256,-81968.421478783508,-111209.23942813399,-144732.43526201564,-182538.00898042863,-182538.00898042863,-182538.00898042863,-182538.00898042863,-182538.00898042863,-182538.00898042863,-182538.00898042863,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774,-41582.522363285774]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":384934.47749999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":398714.89500000002},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":412495.3125},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":469094.91},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":574718.85312500002},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":716585.99249999982},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":867427.58812500013},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1027243.64},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":650314.53999999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":650314.53999999992}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":357.14285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":714.28571428571433},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":1071.4285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":1428.5714285714287},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":1785.7142857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":2142.8571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":2500},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":2857.1428571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":3214.2857142857147},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":3571.4285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":3928.5714285714289},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":4285.7142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":4642.8571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":5000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":5357.1428571428578},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":5714.2857142857147},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":6071.4285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":6428.5714285714294},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":6785.7142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":7142.8571428571431}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":14.583333333333334}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":2156073.5382940792},6532611.3452604283,6676986.8376865508,7124927.7213049019,7551032.4501168476,9443036.5008005649,11594719.477582825,7456598.583030737,14842036.596649881,14847495.6142416,14853202.594338626,14858802.577690853,14864297.704233177,14869690.0711018,8507548.9512591418,1108840.4801184179,8513653.313325569,8516624.9154395815,8519544.2283684537,8522412.2978958916,8525230.1488899253,8527998.7857212201,8530719.1926730312,1112955.4897018485,8536019.1560366135,8538600.584153546,8541137.5265652817,8543630.8729859255,8546081.4953352995,8548490.2480948307]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":1838276.6272189347},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":5202669.6996762296},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":8726649.3895148728},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":7016352.8874083357},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":2877641.0239552129},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(X$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Y$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(Z$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AA$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AB$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AC$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AD$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AE$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":675856.18231839046},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":664010.61758679873},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":651906.74684892013},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":581643.3046770246},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":469180.63312696817}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":647516.8415601278},{"$f":"SUM(E50:E53)*0.09","v":964558.84832445241},{"$f":"SUM(F50:F53)*0.09","v":792809.06119633059},385990.8797079486,94540.900282086179,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":219455.20093463335},{"$f":"+'Common Assumptions'!F85*$D$8","v":470261.14485992864},{"$f":"+'Common Assumptions'!G85*$D$8","v":216133.56923896089},{"$f":"+'Common Assumptions'!H85*$D$8","v":135298.13647163726},{"$f":"+'Common Assumptions'!I85*$D$8","v":128547.03655198139},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":808402.73457889026},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":834943.01956506493},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":808402.73457889026},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":841398.76456170203},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":825618.05456992262}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":1838276.6272189347},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":8870006.3499639612},12987083.549687805,10626334.933862301,5651475.3330518287,2099160.4389827256,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-1838276.6272189347},-8870006.3499639612,-12987083.549687805,-10626334.933862301,-3495401.7947577494,4433450.9062777031,6676986.8376865508,7124927.7213049019,7551032.4501168476,9443036.5008005649,11594719.477582825,7456598.583030737,14842036.596649881,14847495.6142416,14853202.594338626,14858802.577690853,14864297.704233177,14869690.0711018,8507548.9512591418,1108840.4801184179,8513653.313325569,8516624.9154395815,8519544.2283684537,8522412.2978958916,8525230.1488899253,8527998.7857212201,8530719.1926730312,1112955.4897018485,8536019.1560366135,8538600.584153546,8541137.5265652817,8543630.8729859255,8546081.4953352995,8548490.2480948307]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":141929.798286862},{"$f":"+E53*'Common Assumptions'!$D$97","v":139442.22969322774},{"$f":"+F53*'Common Assumptions'!$D$97","v":136900.41683827323},{"$f":"+G53*'Common Assumptions'!$D$97","v":122145.09398217517},{"$f":"+H53*'Common Assumptions'!$D$97","v":98527.93295666331}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.16986110446775382},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":1838276.6272189347},{"$f":"+D57-D59","v":8728076.5516770985},12847641.319994576,10489434.517024027,5529330.2390696537,2000632.5060260622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.27047572689511945},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.27797118380062308},0.28546664070612671,0.31241173416407064,0.36240832684319835,0.42911928868120464,0.50056642653167183,0.57674974039460025,0.57674974039460025,0.57674974039460025,0.57674974039460025,0.57674974039460025,0.57674974039460025,0.57674974039460025,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372,0.38480789200415372]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":260.46812500000004},{"$f":"+H66*$D$8","v":267.68625000000003},274.90437500000002,300.85250000000002,348.99921875000001,413.24187500000005,482.04546874999994,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.21552570093457948},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.22301401869158882},0.23050233644859816,0.26044132917964696,0.30890284267912771,0.3866394080996885,0.46969463914849435,0.55806853582554528,0.55806853582554528,0.55806853582554528,0.55806853582554528,0.55806853582554528,0.55806853582554528,0.55806853582554528,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937,0.3441329179646937]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.23406542056074769},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.22663551401869159},0.21920560747663553,0.21933541017653169,0.15565290758047767,0.1883021806853582,0.22145768431983384,0.2551194184839044,0.2551194184839044,0.2551194184839044,0.2551194184839044,0.2551194184839044,0.2551194184839044,0.2551194184839044,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606,0.24911734164070606]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":225.40500000000003},{"$f":"+H69*$D$8","v":218.25},211.09500000000003,211.22000000000003,149.89375000000001,181.33499999999995,213.26374999999999,245.67999999999995,245.67999999999995,245.67999999999995,245.67999999999995,245.67999999999995,245.67999999999995,245.67999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995,239.89999999999995]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":2561058.9365100004},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":2568298.4127000002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":2575537.8888900001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":2724478.8164400002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":2708088.0034125},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":3224890.1111699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":3770085.6711524995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":4343674.6833600001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":3259449.2255999995},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":3259449.2255999995}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9903789647078649},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9894476980618818},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9885216667360537},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9705621504173048},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9724418404918127},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9223717307666726},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8844299132176867},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.8547935933695414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.9195898697714016}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.10885981308411216}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.21771962616822432},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.14930425752855658}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.29860851505711317},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.22263343717549325}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.4452668743509865},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":82065992.583388612}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":8933688.6131898183}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":12252802.091006868}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":6017831.9130514758}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":63795358.579330273}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":30711105.046810228}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":30264078.912172556}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":64774.690896339707},{"$f":"+H29*'Common Assumptions'!$D$77","v":128529.11718075293},{"$f":"+I29*'Common Assumptions'!$D$77","v":133782.46596059759},{"$f":"+J29*'Common Assumptions'!$D$77","v":147156.51484191403},{"$f":"+K29*'Common Assumptions'!$D$77","v":181393.49925153531},{"$f":"+L29*'Common Assumptions'!$D$77","v":229554.97020829536},{"$f":"+M29*'Common Assumptions'!$D$77","v":280646.10144542193},{"$f":"+N29*'Common Assumptions'!$D$77","v":208039.57789458588},{"$f":"+O29*'Common Assumptions'!$D$77","v":355915.83939927153},{"$f":"+P29*'Common Assumptions'!$D$77","v":356054.64837823238},{"$f":"+Q29*'Common Assumptions'!$D$77","v":356190.68117761402},{"$f":"+R29*'Common Assumptions'!$D$77","v":356323.99332100799},{"$f":"+S29*'Common Assumptions'!$D$77","v":356454.63922153407},{"$f":"+T29*'Common Assumptions'!$D$77","v":356582.6722040496},{"$f":"+U29*'Common Assumptions'!$D$77","v":196509.80216248165},{"$f":"+V29*'Common Assumptions'!$D$77","v":48404.110150099354},{"$f":"+W29*'Common Assumptions'!$D$77","v":196643.92963363731},{"$f":"+X29*'Common Assumptions'!$D$77","v":196708.98823126251},{"$f":"+Y29*'Common Assumptions'!$D$77","v":196772.74565693518},{"$f":"+Z29*'Common Assumptions'!$D$77","v":196835.22793409444},{"$f":"+AA29*'Common Assumptions'!$D$77","v":196896.4605657105},{"$f":"+AB29*'Common Assumptions'!$D$77","v":196956.46854469422},{"$f":"+AC29*'Common Assumptions'!$D$77","v":197015.27636409827},{"$f":"+AD29*'Common Assumptions'!$D$77","v":48526.148593587401},{"$f":"+AE29*'Common Assumptions'!$D$77","v":197129.38705686989},{"$f":"+AF29*'Common Assumptions'!$D$77","v":197184.73650603043},{"$f":"+AG29*'Common Assumptions'!$D$77","v":197238.97896620774},{"$f":"+AH29*'Common Assumptions'!$D$77","v":197292.13657718152},{"$f":"+AI29*'Common Assumptions'!$D$77","v":197344.23103593581},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":197395.28360551508}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":8396.6252949061927},{"$f":"+H33*'Common Assumptions'!$D$77","v":27893.793155423591},{"$f":"+I33*'Common Assumptions'!$D$77","v":31690.275172306843},{"$f":"+J33*'Common Assumptions'!$D$77","v":36863.699929718176},{"$f":"+K33*'Common Assumptions'!$D$77","v":47460.873625481632},{"$f":"+L33*'Common Assumptions'!$D$77","v":64029.086917471606},{"$f":"+M33*'Common Assumptions'!$D$77","v":82716.404932112418},{"$f":"+N33*'Common Assumptions'!$D$77","v":48446.230581252574},{"$f":"+O33*'Common Assumptions'!$D$77","v":112749.65521928441},{"$f":"+P33*'Common Assumptions'!$D$77","v":112793.62835385426},{"$f":"+Q33*'Common Assumptions'!$D$77","v":112836.72202573274},{"$f":"+R33*'Common Assumptions'!$D$77","v":112878.95382417363},{"$f":"+S33*'Common Assumptions'!$D$77","v":112920.34098664571},{"$f":"+T33*'Common Assumptions'!$D$77","v":112960.90040586835},{"$f":"+U33*'Common Assumptions'!$D$77","v":60489.210958188858},{"$f":"+V33*'Common Assumptions'!$D$77","v":-3939.357193766074},{"$f":"+W33*'Common Assumptions'!$D$77","v":60530.497843159435},{"$f":"+X33*'Common Assumptions'!$D$77","v":60550.524067566374},{"$f":"+Y33*'Common Assumptions'!$D$77","v":60570.149767485178},{"$f":"+Z33*'Common Assumptions'!$D$77","v":60589.382953405591},{"$f":"+AA33*'Common Assumptions'!$D$77","v":60608.231475607616},{"$f":"+AB33*'Common Assumptions'!$D$77","v":60626.703027365591},{"$f":"+AC33*'Common Assumptions'!$D$77","v":60644.80514808841},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-3949.2566410315699},{"$f":"+AE33*'Common Assumptions'!$D$77","v":60679.930503138959},{"$f":"+AF33*'Common Assumptions'!$D$77","v":60696.96807434631},{"$f":"+AG33*'Common Assumptions'!$D$77","v":60713.664894129499},{"$f":"+AH33*'Common Assumptions'!$D$77","v":60730.027777517047},{"$f":"+AI33*'Common Assumptions'!$D$77","v":60746.063403236833},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":60761.778316442214},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-14601.238977658224},{"$f":"+H37*'Common Assumptions'!$D$77","v":55405.956787844967},{"$f":"+I37*'Common Assumptions'!$D$77","v":51489.234892642875},{"$f":"+J37*'Common Assumptions'!$D$77","v":47568.534390438937},{"$f":"+K37*'Common Assumptions'!$D$77","v":18184.987352788503},{"$f":"+L37*'Common Assumptions'!$D$77","v":15733.523628070843},{"$f":"+M37*'Common Assumptions'!$D$77","v":17157.8345709934},{"$f":"+N37*'Common Assumptions'!$D$77","v":-25070.06557211433},{"$f":"+O37*'Common Assumptions'!$D$77","v":21240.578761838275},{"$f":"+P37*'Common Assumptions'!$D$77","v":21248.862264017676},{"$f":"+Q37*'Common Assumptions'!$D$77","v":21256.980096153489},{"$f":"+R37*'Common Assumptions'!$D$77","v":21264.935571646583},{"$f":"+S37*'Common Assumptions'!$D$77","v":21272.731937629818},{"$f":"+T37*'Common Assumptions'!$D$77","v":21280.372376293388},{"$f":"+U37*'Common Assumptions'!$D$77","v":19396.569139447805},{"$f":"+V37*'Common Assumptions'!$D$77","v":-27036.467186140311},{"$f":"+W37*'Common Assumptions'!$D$77","v":19409.807455646584},{"$f":"+X37*'Common Assumptions'!$D$77","v":19416.228707604812},{"$f":"+Y37*'Common Assumptions'!$D$77","v":19422.521534523883},{"$f":"+Z37*'Common Assumptions'!$D$77","v":19428.68850490457},{"$f":"+AA37*'Common Assumptions'!$D$77","v":19434.732135877643},{"$f":"+AB37*'Common Assumptions'!$D$77","v":19440.654894231258},{"$f":"+AC37*'Common Assumptions'!$D$77","v":19446.459197417797},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-27104.580846942798},{"$f":"+AE37*'Common Assumptions'!$D$77","v":19457.721867320957},{"$f":"+AF37*'Common Assumptions'!$D$77","v":19463.18483104571},{"$f":"+AG37*'Common Assumptions'!$D$77","v":19468.538535495954},{"$f":"+AH37*'Common Assumptions'!$D$77","v":19473.785165857204},{"$f":"+AI37*'Common Assumptions'!$D$77","v":19478.926863611225},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":19483.965727410166},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":58570.077213587676},211828.86712402149,216961.97602554731,231588.74916207115,247039.36022980546,309317.58075383783,380520.34094852774,231415.74290372411,489906.0733803942,490097.13899610436,490284.38329950027,490467.8827168282,490647.71214580961,490823.94498621137,276395.58226011833,17428.285770192968,276584.2349324433,276675.74100643373,276765.41695894423,276853.29939240462,276939.42417719576,277023.82646629104,277106.54070960445,17472.311105613033,277267.03942732979,277344.88941142242,277421.1823958332,277495.94952055579,277569.22130278387,277641.02764936746]

{"sheet":"ERR Jora de Jos","index":20,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Jora de Jos"]
["System Characteristics",null,"Region","Center",null,"Number","11-6",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":84},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":122},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1043},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1165},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.51587982832618029},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.16909871244635194},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.31587982832618028},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.59484978540772537}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.24806866952789702}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.1570815450643776}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":122},122,122,{"$f":"+$D$8","v":1165},1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165,1165]
["Land Area Served by Irrigation, Without Project",null,null,122,{"$f":"+D23*(1-0.02)","v":119.56},{"$f":"+E23*(1-0.02)","v":117.1688},114.825424,112.52891552,110.2783372096,108.072770465408,105.91131505609984,103.79308875497784,101.71722697987829,99.682882440280721,97.689224791475098,95.735440295645589,93.82073148973268,91.944316859938027,90.105430522739269,88.303321912284488,86.537255474038801,84.806510364558022,83.11038015726686,81.448172554121527,79.8192091030391,78.222824920978312,76.658368422558738,75.125201054107563,73.622697033025418,72.150243092364903,70.707238230517603,69.293093465907248,67.907231596589099,66.54908696465732,65.21810522536417,63.913743120856886]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.51587982832618029},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.52575107296137347},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.53562231759656653},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.54549356223175971},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.55536480686695278},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.56523605150214595},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.57510729613733913},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.5849785407725322},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.59484978540772537},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.59484978540772537}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":612.50000000000011},624,635.50000000000011,647,658.5,670.00000000000011,681.5,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011,693.00000000000011]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":2257711.1929168203},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":4841904.4136221632},4941685.047752928,5308323.9495445555,6393011.8200926585,7973782.8488176884,9610517.4386510681,6550546.7252027579,12118094.087839333,12140281.629256919,12162025.419846149,12183334.334623598,12204217.071105497,12224682.152857756,4726491.6867472986,-888258.94379881886,4741513.8332001362,4748800.3329240279,4755941.102653441,4762939.0569882663,4769797.0522363959,4776517.8875795621,4783104.3062158655,-898653.63309023378,4795884.5929377479,4802083.677466887,4808158.7803054443,4814112.3810872287,4819946.9098533802,4825664.7480442058]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":209179.85724279855},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":213571.13312710138},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":217970.05753773462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":247084.78885002609},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":314985.5273059301},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":385349.27562252642},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":458181.06269035424},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":533485.61293425062},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":534479.33662119485},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":535453.18583440024},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":536407.55806334142},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":537342.84284770396},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":538259.42193637916},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":539157.66944328079},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":404251.4971442229},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":404898.50482344418},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":405532.57234908105},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":406153.95852420514},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":406762.91697582678},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":407359.69625841599},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":407944.53995535342},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":408517.68677835213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":409079.37066489086},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":409629.82087369874},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":410169.2620783305},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":410697.91445886961},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":411215.99379179796},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":411723.71153806773},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":412221.27492941217},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":412708.88705292961}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.16909871244635194},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.17896995708154506},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.18884120171673821},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.19871244635193136},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.20858369098712448},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.2184549356223176},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.22832618025751075},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.2381974248927039},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.24806866952789702},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.24806866952789702}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":208.5},220.00000000000003,231.50000000000003,243.00000000000003,254.5,266,277.50000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006,289.00000000000006]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":136138.10248006432},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":1038336.1961281558},1094949.876840225,1169489.6449983467,1389574.77818204,1806900.1531961686,2256255.7051253472,755730.27817364293,3073851.7083764356,3079480.0251609599,3084995.7756097931,3090401.2110496508,3095698.5377807105,3100889.9179771487,1138788.160020344,-1204052.6788890511,1142407.752278399,1144163.4373312453,1145884.0086830349,1147570.1686077886,1149222.6053340472,1150841.9933257808,1152428.9935576795,-1218156.3666272336,1155508.4088076558,1157002.0807299172,1158465.8792137334,1159900.4017278729,1161306.2337917299,1162683.9492143099]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":141992.28903266479},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":150151.04870864697},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":158337.11711712461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":185055.12556127942},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":242760.66589778627},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":305084.13870104693},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":372044.58318250673},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":443660.18844253983},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":444489.00848735054},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":445301.25213126495},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":446097.25090230105},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":446877.32969791646},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":447641.8069176196},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":448390.99459292868},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":280541.24083120993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":280990.94073331414},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":281431.64663737634},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":281863.53842335724},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":282286.79237361858},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":282701.58124487463},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":283108.07433870557},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":283506.43757065997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":283896.83353797521},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":284279.42158594419},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":284654.35787295375},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":285021.79543422314},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":285381.88424426713},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":285734.77127811022},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":286080.6005712765},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":286419.5132785794}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.31587982832618028},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.29603004291845492},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.27618025751072961},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.2563304721030043},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.23648068669527894},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.21663090128755361},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.19678111587982827},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.17693133047210294},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.1570815450643776},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.1570815450643776}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":344.875},321.75,298.625,275.49999999999994,252.37499999999994,229.24999999999994,206.12499999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991,182.99999999999991]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-353938.32404469117},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":977095.4042258535},908808.5287846243,840185.48690219189,321348.31068203796,272675.1048503319,298348.94064124976,-503529.5420357493,375716.06854415906,376403.93233599735,377078.03885199875,377738.66323768033,378386.07513564819,379020.53879565658,341596.92217375588,-548666.72234404401,342682.52184924646,343209.09252012579,343725.13177758764,344230.85024990025,344726.45435276651,345212.14637357555,345688.12455396832,-555094.69060522085,346611.71261520253,347059.69947076275,347498.72658921184,347928.97316529194,348350.61480985046,348763.82362151769]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":469036.29393691622},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":438542.49517186516},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":407893.42909241578},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":377093.54864235257},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":144227.99614776424},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":157529.28960532456},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":165568.56600171162},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":168313.96080195313},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":168628.85506119265},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":168937.45143524732},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":169239.87588182089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":169536.25183946302},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":169826.7002779523},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":170111.33974767179},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":170390.28642799688},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":170663.65417471548},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":170931.55456649972},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":171194.09695044826},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":171451.38848671783},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":171703.53419226201},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":171950.63698369529},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":172192.79771929997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":172430.11524019251},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":172662.6864106672},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":172890.6061577324},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":173113.96750985627},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":173332.8616349377},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":173547.37787751746},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":173757.60379524567},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":173963.62519461929}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,2039910.9713521935,6857336.0139761725,6945443.4533777777,7317999.0814450942,8103934.9089567363,10053358.106864188,12165122.084417665,6802747.4613406518,15567661.864759928,15596165.586753877,15624099.234307941,15651474.208910929,15678301.684021857,15704592.609630562,6206876.7689413987,-2640978.3450319143,6226604.1073277816,6236172.8627753984,6245550.2431140635,6254740.0758459549,6263746.1119232094,6272572.0272789188,6281221.4243275132,-2671904.6903226883,6298004.7143606059,6306145.4576675668,6314123.3861083891,6321941.7559803929,6329603.7584549608,6337112.5208800333]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-10022.482333767866},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-21385.218330964268},-32747.954328160718,-60295.700205928573,-167492.35175689735,-209983.69530787514,-255472.66325871879,-303959.25560942868,-303959.25560942868,-303959.25560942868,-303959.25560942868,-303959.25560942868,-303959.25560942868,-303959.25560942868,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506,-69643.360884571506]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":440855.13600000006},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":450933.10200000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":461011.06800000003},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":520736.76799999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":646681.67625000002},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":795190.29899999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":950089.68425000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1111379.8319999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":487181.93200000009},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":487181.93200000009}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":30000.000000000004},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":60000.000000000007},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":90000.000000000015},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":120000.00000000001},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":150000.00000000003},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":180000.00000000003},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":210000.00000000003},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":240000.00000000003},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":270000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":300000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":330000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":360000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":390000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":420000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":450000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":480000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":510000.00000000006},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":540000.00000000012},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":570000.00000000012},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":600000.00000000012}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1225}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":2471968.6250184258},7288108.8976452081,7374931.5670496169,7779665.1492391657,8584349.2334498391,10639789.710556313,12860964.105408946,7611393.0377312228,16376307.441150498,16404811.163144447,16462744.810698513,16520119.785301499,16576947.260412429,16633238.186021134,6775640.3400568273,-2042214.7739164857,6855367.6784432102,6894936.433890827,6934313.8142294921,6973503.6469613835,7012509.683038638,7051335.5983943474,7089984.9954429418,-1833141.1192072597,7166768.2854760345,7204909.0287829954,7242886.9572238177,7280705.3270958215,7318367.3295703894,7355876.0919954618]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":3349748.520710059},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":9480420.3416322414},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":15901894.443115991},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":12785354.150388524},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":5243701.4214294991},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":817624.5611639925},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":803294.25699752907},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":788651.46425648173},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":703649.48073596426},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":567596.50840386073}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":1045273.553432273},{"$f":"SUM(E50:E53)*0.09","v":1622866.4306955186},{"$f":"SUM(F50:F53)*0.09","v":1324326.1994312282},609916.87132593896,103398.32905700653,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":265488.37911614525},{"$f":"+'Common Assumptions'!F85*$D$8","v":568903.66953459696},{"$f":"+'Common Assumptions'!G85*$D$8","v":261469.99809282392},{"$f":"+'Common Assumptions'!H85*$D$8","v":163678.43093401601},{"$f":"+'Common Assumptions'!I85*$D$8","v":155511.21244346659},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":977974.23238256201},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1010081.6384146424},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":977974.23238256201},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1017891.5479900134},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":998800.65791688452}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":3349748.520710059},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":13902886.758622903},21233700.968594968,17278505.979142483,8568340.9760937337,2406580.5222729854,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-3349748.520710059},-13902886.758622903,-21233700.968594968,-17278505.979142483,-6096372.3510753084,4881528.3753722226,7374931.5670496169,7779665.1492391657,8584349.2334498391,10639789.710556313,12860964.105408946,7611393.0377312228,16376307.441150498,16404811.163144447,16462744.810698513,16520119.785301499,16576947.260412429,16633238.186021134,6775640.3400568273,-2042214.7739164857,6855367.6784432102,6894936.433890827,6934313.8142294921,6973503.6469613835,7012509.683038638,7051335.5983943474,7089984.9954429418,-1833141.1192072597,7166768.2854760345,7204909.0287829954,7242886.9572238177,7280705.3270958215,7318367.3295703894,7355876.0919954618]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":171701.15784443842},{"$f":"+E53*'Common Assumptions'!$D$97","v":168691.79396948111},{"$f":"+F53*'Common Assumptions'!$D$97","v":165616.80749386115},{"$f":"+G53*'Common Assumptions'!$D$97","v":147766.39095455248},{"$f":"+H53*'Common Assumptions'!$D$97","v":119195.26676481075}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.11980482139316573},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":3349748.520710059},{"$f":"+D57-D59","v":13731185.600778464},21065009.174625486,17112889.171648622,8420574.5851391815,2287385.2555081747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.31927628755364812},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.32370278969957089},0.32812929184549361,0.35720815450643778,0.41965195815450645,0.49200268240343359,0.56716590665236055,0.64514163090128751,0.64514163090128751,0.64514163090128751,0.64514163090128751,0.64514163090128751,0.64514163090128751,0.64514163090128751,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834,0.33278111587982834]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":371.95687500000008},{"$f":"+H66*$D$8","v":377.1137500000001},382.27062500000005,416.14750000000004,488.89453125,573.18312500000013,660.74828124999999,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69,387.69]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.2642349785407726},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.268667381974249},0.27309978540772539,0.3060042918454936,0.37266228540772534,0.45666630901287564,0.54382752145922764,0.63414592274678117,0.63414592274678117,0.63414592274678117,0.63414592274678117,0.63414592274678117,0.63414592274678117,0.63414592274678117,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408,0.2796394849785408]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.18610300429184551},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.18162231759656655},0.17714163090128757,0.1823862660944206,0.15776287553648066,0.19018454935622314,0.22289592274678111,0.2558969957081545,0.2558969957081545,0.2558969957081545,0.2558969957081545,0.2558969957081545,0.2558969957081545,0.2558969957081545,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364,0.18894420600858364]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":216.81000000000003},{"$f":"+H69*$D$8","v":211.59000000000003},206.37,212.48,183.79374999999996,221.56499999999997,259.67374999999998,298.12,298.12,298.12,298.12,298.12,298.12,298.12,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995,220.11999999999995]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":2650029.8311406253},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":2654743.8671812504},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":2659457.9032218754},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":2847723.8729625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":3089235.8003085931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":3645527.4393093754},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":4219041.3094898434},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":4809777.4108499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":2739303.6463499996},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":2739303.6463499996}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4720152557318857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.471088311795901},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4701646539785775},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4357760308624616},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3977987727132426},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3294666267172763},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2778839666462694},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2376133096885931},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4550027958175651}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0.48600762786594287},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.38843532471836045},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.29104939619357323},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.18715520617249234},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":8942148.509547567},null,{"$f":"+G74*G73*G72","v":3183794.2564670676},{"$f":"+H74*H73*H72","v":2548177.1144417105},1911990.4815439153,1298186.6570948733,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.17281974248927037}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.34563948497854075},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.20893133047210302}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.41786266094420604},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.31984549356223174}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.63969098712446348},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":85667323.136049494}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":14805004.724117188}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":17898587.800798394}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":9501719.4498065505}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":58267015.885444544}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":48968578.453311466}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":48427783.59676642}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":79019.891752088719},{"$f":"+H29*'Common Assumptions'!$D$77","v":169466.65447677573},{"$f":"+I29*'Common Assumptions'!$D$77","v":172958.97667135249},{"$f":"+J29*'Common Assumptions'!$D$77","v":185791.33823405945},{"$f":"+K29*'Common Assumptions'!$D$77","v":223755.41370324307},{"$f":"+L29*'Common Assumptions'!$D$77","v":279082.39970861911},{"$f":"+M29*'Common Assumptions'!$D$77","v":336368.11035278742},{"$f":"+N29*'Common Assumptions'!$D$77","v":229269.13538209655},{"$f":"+O29*'Common Assumptions'!$D$77","v":424133.29307437671},{"$f":"+P29*'Common Assumptions'!$D$77","v":424909.85702399223},{"$f":"+Q29*'Common Assumptions'!$D$77","v":425670.88969461527},{"$f":"+R29*'Common Assumptions'!$D$77","v":426416.70171182597},{"$f":"+S29*'Common Assumptions'!$D$77","v":427147.59748869244},{"$f":"+T29*'Common Assumptions'!$D$77","v":427863.87535002152},{"$f":"+U29*'Common Assumptions'!$D$77","v":165427.20903615546},{"$f":"+V29*'Common Assumptions'!$D$77","v":-31089.063032958664},{"$f":"+W29*'Common Assumptions'!$D$77","v":165952.98416200478},{"$f":"+X29*'Common Assumptions'!$D$77","v":166208.011652341},{"$f":"+Y29*'Common Assumptions'!$D$77","v":166457.93859287046},{"$f":"+Z29*'Common Assumptions'!$D$77","v":166702.86699458933},{"$f":"+AA29*'Common Assumptions'!$D$77","v":166942.89682827386},{"$f":"+AB29*'Common Assumptions'!$D$77","v":167178.12606528468},{"$f":"+AC29*'Common Assumptions'!$D$77","v":167408.65071755531},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-31452.877158158186},{"$f":"+AE29*'Common Assumptions'!$D$77","v":167855.96075282121},{"$f":"+AF29*'Common Assumptions'!$D$77","v":168072.92871134105},{"$f":"+AG29*'Common Assumptions'!$D$77","v":168285.55731069058},{"$f":"+AH29*'Common Assumptions'!$D$77","v":168493.93333805303},{"$f":"+AI29*'Common Assumptions'!$D$77","v":168698.14184486831},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":168898.26618154722}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":4764.8335868022514},{"$f":"+H33*'Common Assumptions'!$D$77","v":36341.766864485457},{"$f":"+I33*'Common Assumptions'!$D$77","v":38323.245689407879},{"$f":"+J33*'Common Assumptions'!$D$77","v":40932.137574942135},{"$f":"+K33*'Common Assumptions'!$D$77","v":48635.117236371407},{"$f":"+L33*'Common Assumptions'!$D$77","v":63241.505361865908},{"$f":"+M33*'Common Assumptions'!$D$77","v":78968.949679387166},{"$f":"+N33*'Common Assumptions'!$D$77","v":26450.559736077506},{"$f":"+O33*'Common Assumptions'!$D$77","v":107584.80979317526},{"$f":"+P33*'Common Assumptions'!$D$77","v":107781.80088063361},{"$f":"+Q33*'Common Assumptions'!$D$77","v":107974.85214634278},{"$f":"+R33*'Common Assumptions'!$D$77","v":108164.04238673778},{"$f":"+S33*'Common Assumptions'!$D$77","v":108349.44882232488},{"$f":"+T33*'Common Assumptions'!$D$77","v":108531.14712920021},{"$f":"+U33*'Common Assumptions'!$D$77","v":39857.585600712046},{"$f":"+V33*'Common Assumptions'!$D$77","v":-42141.84376111679},{"$f":"+W33*'Common Assumptions'!$D$77","v":39984.27132974397},{"$f":"+X33*'Common Assumptions'!$D$77","v":40045.72030659359},{"$f":"+Y33*'Common Assumptions'!$D$77","v":40105.940303906224},{"$f":"+Z33*'Common Assumptions'!$D$77","v":40164.955901272602},{"$f":"+AA33*'Common Assumptions'!$D$77","v":40222.791186691655},{"$f":"+AB33*'Common Assumptions'!$D$77","v":40279.469766402333},{"$f":"+AC33*'Common Assumptions'!$D$77","v":40335.014774518786},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-42635.472831953179},{"$f":"+AE33*'Common Assumptions'!$D$77","v":40442.794308267956},{"$f":"+AF33*'Common Assumptions'!$D$77","v":40495.072825547104},{"$f":"+AG33*'Common Assumptions'!$D$77","v":40546.305772480671},{"$f":"+AH33*'Common Assumptions'!$D$77","v":40596.514060475558},{"$f":"+AI33*'Common Assumptions'!$D$77","v":40645.718182710552},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":40693.938222500852},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-12387.841341564192},{"$f":"+H37*'Common Assumptions'!$D$77","v":34198.339147904873},{"$f":"+I37*'Common Assumptions'!$D$77","v":31808.298507461852},{"$f":"+J37*'Common Assumptions'!$D$77","v":29406.492041576719},{"$f":"+K37*'Common Assumptions'!$D$77","v":11247.19087387133},{"$f":"+L37*'Common Assumptions'!$D$77","v":9543.6286697616179},{"$f":"+M37*'Common Assumptions'!$D$77","v":10442.212922443743},{"$f":"+N37*'Common Assumptions'!$D$77","v":-17623.533971251229},{"$f":"+O37*'Common Assumptions'!$D$77","v":13150.062399045568},{"$f":"+P37*'Common Assumptions'!$D$77","v":13174.137631759908},{"$f":"+Q37*'Common Assumptions'!$D$77","v":13197.731359819958},{"$f":"+R37*'Common Assumptions'!$D$77","v":13220.853213318813},{"$f":"+S37*'Common Assumptions'!$D$77","v":13243.512629747687},{"$f":"+T37*'Common Assumptions'!$D$77","v":13265.718857847982},{"$f":"+U37*'Common Assumptions'!$D$77","v":11955.892276081457},{"$f":"+V37*'Common Assumptions'!$D$77","v":-19203.335282041542},{"$f":"+W37*'Common Assumptions'!$D$77","v":11993.888264723628},{"$f":"+X37*'Common Assumptions'!$D$77","v":12012.318238204403},{"$f":"+Y37*'Common Assumptions'!$D$77","v":12030.379612215569},{"$f":"+Z37*'Common Assumptions'!$D$77","v":12048.079758746509},{"$f":"+AA37*'Common Assumptions'!$D$77","v":12065.425902346829},{"$f":"+AB37*'Common Assumptions'!$D$77","v":12082.425123075145},{"$f":"+AC37*'Common Assumptions'!$D$77","v":12099.084359388893},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-19428.31417118273},{"$f":"+AE37*'Common Assumptions'!$D$77","v":12131.409941532089},{"$f":"+AF37*'Common Assumptions'!$D$77","v":12147.089481476698},{"$f":"+AG37*'Common Assumptions'!$D$77","v":12162.455430622416},{"$f":"+AH37*'Common Assumptions'!$D$77","v":12177.514060785219},{"$f":"+AI37*'Common Assumptions'!$D$77","v":12192.271518344767},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":12206.73382675312},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":71396.883997326775},240006.76048916607,243090.52086822223,256129.96785057831,283637.72181348578,351867.53374024667,425779.27295461833,238096.16114692282,544868.16526659753,545865.79553638573,546843.47320077801,547801.59731188265,548740.5589407651,549660.74133706966,217240.68691294896,-92434.242076116992,217931.14375647236,218266.05019713897,218594.25850899224,218915.90265460845,219231.11391731232,219540.02095476215,219842.74985146298,-93516.664161294102,220430.16500262127,220715.09101836485,220994.31851379367,221267.96145931378,221536.13154592362,221798.9382308012]

{"sheet":"ERR Grozeşti","index":21,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Grozeşti"]
["System Characteristics",null,"Region","Center",null,"Number","3-6",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":0},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":0},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1018},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1018},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.88605108055009818},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":5.5992141453831044E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":5.7956777996070727E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.90054027504911582}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":7.0481335952848723E-2}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":2.8978388998035454E-2}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":0},0,0,{"$f":"+$D$8","v":1018},1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018,1018]
["Land Area Served by Irrigation, Without Project",null,null,0,{"$f":"+D23*(1-0.02)","v":0},{"$f":"+E23*(1-0.02)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.88605108055009818},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.88786222986247543},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.88967337917485256},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.89148452848722981},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.89329567779960706},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.89510682711198419},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.89691797642436144},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.89872912573673858},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.90054027504911582},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.90054027504911582}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":903.84375},905.68749999999989,907.53125,909.375,911.21874999999989,913.0625,914.90624999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989,916.74999999999989]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":3738241.5931760026},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":7821460.978621752},7837383.4890674995,8271208.0550147183,9790460.6041097138,12000590.242341243,14219565.71970929,9571762.0362138674,17593324.536213867,17593324.536213867,17593324.536213867,17593324.536213867,17593324.536213867,17593324.536213867,6825686.152129136,-1195876.3478708626,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136,-1195876.3478708626,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136,6825686.152129136]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":300087.06381239201},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":300699.21112646483},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":301311.35844053776},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":335470.56194956746},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":420188.40703983838},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":505246.3339712607},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":590644.34274383506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":676382.43335756089},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":506251.0948887213},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":506251.0948887213}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":5.5992141453831044E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":5.7803290766208257E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":5.9614440078585462E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":6.1425589390962675E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":6.3236738703339887E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":6.5047888015717092E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":6.6859037328094298E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":6.8670186640471517E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":7.0481335952848723E-2}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":58.843750000000007},60.6875,62.53125,64.375,66.21875,68.0625,69.90625,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75,71.75]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":48123.732240233825},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":322725.34214579617},332530.07705135847,348184.51328546734,406309.26647567062,518162.34461340867,635462.49769868131,220084.72573148838,847897.22573148843,847897.22573148843,847897.22573148843,847897.22573148843,847897.22573148843,847897.22573148843,314723.26310851669,-313089.23689148331,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669,-313089.23689148331,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669,314723.26310851669]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":38954.008934766265},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":40174.554089918267},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":41395.099245070262},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":47350.716000246954},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":60883.596604686463},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":75094.55785087707},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":89983.599738818812},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":105550.72226851164},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":65928.670391483261},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":65928.670391483261}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":5.7956777996070727E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":5.4334479371316316E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":5.0712180746561905E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":4.7089882121807501E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":4.346758349705309E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":3.9845284872298679E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":3.6222986247544275E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":3.2600687622789865E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":2.8978388998035454E-2}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":55.312500000000007},51.625000000000021,47.937500000000036,44.250000000000043,40.562500000000057,36.875000000000071,33.187500000000085,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092,29.500000000000092]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-52641.936322429319},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":183180.02609906602},170095.7385205614,157011.45094205669,59969.65140148002,51593.312892523638,56247.197287149873,-85092.132914641814,69782.867085358666,69782.867085358666,69782.867085358666,69782.867085358666,69782.867085358666,69782.867085358666,63157.746971072949,-91717.253028927546,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949,-91717.253028927546,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949,63157.746971072949]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":73120.225119304378},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":68245.543444684095},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":63370.861770063821},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":58496.180095443553},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":22342.291008676359},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":24373.408373101494},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":25592.078791756587},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":25998.302264641625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":25998.302264641625}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,3733723.389093807,8327366.3468666142,8340009.3046394195,8776404.019242242,10256739.521986865,12570345.899847176,14911275.414695121,9706754.6290307138,18511004.629030716,18511004.629030716,18511004.629030716,18511004.629030716,18511004.629030716,18511004.629030716,7203567.1622087257,-1600682.8377912734,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257,-1600682.8377912734,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257,7203567.1622087257]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":-173357.79038349108},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":-175172.14598769642},-176986.50159190176,-200479.99343146433,-265391.21461851557,-319907.55601513403,-374903.26356939063,-430378.33728128567,-430378.33728128567,-430378.33728128567,-430378.33728128567,-430378.33728128567,-430378.33728128567,-430378.33728128567,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005,-144665.10660650005]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":466036.27256249997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":467653.79812500003},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":469271.32368749991},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":522776.89049999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":652786.29828124982},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":786418.25812499993},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":921075.11803124996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1056756.8779999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":463576.67300000001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":463576.67300000001}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":0}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":4026401.8712728159},8619847.999003917,8632294.1267350186,9098700.9163107779,10644134.605649598,13036856.601957042,15457447.269156981,10333133.169749428,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":3120051.4792899401},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":8830334.3753488865},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":14811478.824159464},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":11908644.151504738},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":4884133.3239600472},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":714456.48348922271},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":701934.38079269067},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":689139.21941038489},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":614862.80805940914},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":495977.0348112706}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":977480.68947604182},{"$f":"SUM(E50:E53)*0.09","v":1515606.6361309958},{"$f":"SUM(F50:F53)*0.09","v":1236466.1974955387},569564.94201279827,96952.576433673399,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":231988.98707316382},{"$f":"+'Common Assumptions'!F85*$D$8","v":497119.25801392249},{"$f":"+'Common Assumptions'!G85*$D$8","v":228477.64640214143},{"$f":"+'Common Assumptions'!H85*$D$8","v":143025.4443698097},{"$f":"+'Common Assumptions'!I85*$D$8","v":135888.76761154417},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":854573.19190167228},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":882629.2771726232},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":854573.19190167228},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":889453.73034663836},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":872771.73369904584}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":3120051.4792899401},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":12924939.418184677},19735428.906106383,16058030.341305338,7930543.4724270059,2182863.9270073012,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-3120051.4792899401},-12924939.418184677,-19735428.906106383,-16058030.341305338,-3904141.60115419,6436984.0719966162,8632294.1267350186,9098700.9163107779,10644134.605649598,13036856.601957042,15457447.269156981,10333133.169749428,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,19137383.169749431,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,-1281771.2713977734,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259,7522478.7286022259]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":150035.86153273677},{"$f":"+E53*'Common Assumptions'!$D$97","v":147406.21996646503},{"$f":"+F53*'Common Assumptions'!$D$97","v":144719.23607618082},{"$f":"+G53*'Common Assumptions'!$D$97","v":129121.18969247592},{"$f":"+H53*'Common Assumptions'!$D$97","v":104155.17731036682}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.15120298978602298},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":3120051.4792899401},{"$f":"+D57-D59","v":12774903.556651941},19588022.686139919,15913311.105229158,7801422.28273453,2078708.7496969344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.39512739440078587},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.39594241159135563},0.39675742878192533,0.43041871316306485,0.51268380095776023,0.59676909381139498,0.68137056421905695,0.76648821218074659,0.76648821218074659,0.76648821218074659,0.76648821218074659,0.76648821218074659,0.76648821218074659,0.76648821218074659,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456,0.3851277013752456]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":402.2396875},{"$f":"+H66*$D$8","v":403.06937500000004},403.89906249999996,438.16624999999999,521.91210937499989,607.51093750000007,693.63523437499998,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06,392.06]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.34012739440078593},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.34094241159135563},0.34175742878192533,0.38020137524557956,0.4734405697445972,0.5698673870333989,0.66687377210216103,0.7644597249508841,0.7644597249508841,0.7644597249508841,0.7644597249508841,0.7644597249508841,0.7644597249508841,0.7644597249508841,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485,0.33454813359528485]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.10987260559921413},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.10905758840864439},0.10824257121807467,0.11762524557956779,0.13412711812377207,0.16111554518664037,0.18815830672888012,0.21525540275049115,0.21525540275049115,0.21525540275049115,0.21525540275049115,0.21525540275049115,0.21525540275049115,0.21525540275049115,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805,0.15965618860510805]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":111.85031249999999},{"$f":"+H69*$D$8","v":111.020625},110.1909375,119.74250000000001,136.54140624999997,164.01562499999989,191.54515624999996,219.13,219.13,219.13,219.13,219.13,219.13,219.13,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53,162.53]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":2307453.1975340624},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":2308240.2349481252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":2309027.272362187},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":2505687.3259824999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":2961790.3375226553},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":3466584.6760406247},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":3974053.2018564064},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":4484195.9149700003},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":2449518.42337},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":2449518.42337}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3689555017865813},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.368781963947697},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.368608544410379},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3286901625044187},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2565138872666801},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1987746470227107},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1555146648392642},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1218955599329243},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.339437504448036}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0.43447775089329066},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.34751278557907883},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.26058256332311369},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.16573803250088376},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":6667317.3231992666},null,{"$f":"+G74*G73*G72","v":2374965.7208837271},{"$f":"+H74*H73*H72","v":1900101.8562975067},1425173.3935957106,967076.35242232191,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.15594499017681732}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.31188998035363463},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.47669548133595285}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.95339096267190571},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.6592220039292731}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":1.3184440078585462},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":101775734.93372409}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":15871415.984477967}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":48516032.952551953}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":18576770.981832162}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":34682930.999339975}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":45469962.504118949}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":44997405.281833231}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":130838.4557611601},{"$f":"+H29*'Common Assumptions'!$D$77","v":273751.13425176137},{"$f":"+I29*'Common Assumptions'!$D$77","v":274308.4221173625},{"$f":"+J29*'Common Assumptions'!$D$77","v":289492.28192551516},{"$f":"+K29*'Common Assumptions'!$D$77","v":342666.12114384002},{"$f":"+L29*'Common Assumptions'!$D$77","v":420020.65848194354},{"$f":"+M29*'Common Assumptions'!$D$77","v":497684.80018982518},{"$f":"+N29*'Common Assumptions'!$D$77","v":335011.67126748536},{"$f":"+O29*'Common Assumptions'!$D$77","v":615766.35876748536},{"$f":"+P29*'Common Assumptions'!$D$77","v":615766.35876748536},{"$f":"+Q29*'Common Assumptions'!$D$77","v":615766.35876748536},{"$f":"+R29*'Common Assumptions'!$D$77","v":615766.35876748536},{"$f":"+S29*'Common Assumptions'!$D$77","v":615766.35876748536},{"$f":"+T29*'Common Assumptions'!$D$77","v":615766.35876748536},{"$f":"+U29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+V29*'Common Assumptions'!$D$77","v":-41855.672175480191},{"$f":"+W29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+X29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+Y29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+Z29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AA29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AB29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AC29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-41855.672175480191},{"$f":"+AE29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AF29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AG29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AH29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AI29*'Common Assumptions'!$D$77","v":238899.01532451977},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":238899.01532451977}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":1684.3306284081841},{"$f":"+H33*'Common Assumptions'!$D$77","v":11295.386975102867},{"$f":"+I33*'Common Assumptions'!$D$77","v":11638.552696797547},{"$f":"+J33*'Common Assumptions'!$D$77","v":12186.457964991358},{"$f":"+K33*'Common Assumptions'!$D$77","v":14220.824326648473},{"$f":"+L33*'Common Assumptions'!$D$77","v":18135.682061469306},{"$f":"+M33*'Common Assumptions'!$D$77","v":22241.187419453847},{"$f":"+N33*'Common Assumptions'!$D$77","v":7702.9654006020937},{"$f":"+O33*'Common Assumptions'!$D$77","v":29676.402900602097},{"$f":"+P33*'Common Assumptions'!$D$77","v":29676.402900602097},{"$f":"+Q33*'Common Assumptions'!$D$77","v":29676.402900602097},{"$f":"+R33*'Common Assumptions'!$D$77","v":29676.402900602097},{"$f":"+S33*'Common Assumptions'!$D$77","v":29676.402900602097},{"$f":"+T33*'Common Assumptions'!$D$77","v":29676.402900602097},{"$f":"+U33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+V33*'Common Assumptions'!$D$77","v":-10958.123291201917},{"$f":"+W33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+X33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+Y33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+Z33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AA33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AB33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AC33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-10958.123291201917},{"$f":"+AE33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AF33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AG33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AH33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AI33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":11015.314208798085},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-1842.4677712850264},{"$f":"+H37*'Common Assumptions'!$D$77","v":6411.3009134673111},{"$f":"+I37*'Common Assumptions'!$D$77","v":5953.3508482196494},{"$f":"+J37*'Common Assumptions'!$D$77","v":5495.4007829719849},{"$f":"+K37*'Common Assumptions'!$D$77","v":2098.937799051801},{"$f":"+L37*'Common Assumptions'!$D$77","v":1805.7659512383275},{"$f":"+M37*'Common Assumptions'!$D$77","v":1968.6519050502457},{"$f":"+N37*'Common Assumptions'!$D$77","v":-2978.2246520124636},{"$f":"+O37*'Common Assumptions'!$D$77","v":2442.4003479875537},{"$f":"+P37*'Common Assumptions'!$D$77","v":2442.4003479875537},{"$f":"+Q37*'Common Assumptions'!$D$77","v":2442.4003479875537},{"$f":"+R37*'Common Assumptions'!$D$77","v":2442.4003479875537},{"$f":"+S37*'Common Assumptions'!$D$77","v":2442.4003479875537},{"$f":"+T37*'Common Assumptions'!$D$77","v":2442.4003479875537},{"$f":"+U37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+V37*'Common Assumptions'!$D$77","v":-3210.1038560124643},{"$f":"+W37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+X37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+Y37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+Z37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AA37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AB37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AC37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-3210.1038560124643},{"$f":"+AE37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AF37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AG37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AH37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AI37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":2210.5211439875534},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":130680.31861828327},291457.82214033155,291900.32566237968,307174.14067347848,358985.88326954033,439962.10649465118,521894.63951432932,339736.41201607499,647885.16201607499,647885.16201607499,647885.16201607499,647885.16201607499,647885.16201607499,647885.16201607499,252124.8506773054,-56023.899322694575,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054,-56023.899322694575,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054,252124.8506773054]

{"sheet":"ERR Criuleni","index":22,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Criuleni"]
["System Characteristics",null,"Region","Center",null,"Number","14-2",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":95},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":95},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":582},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":677},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.48153618906942391},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.13441654357459379},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.38552437223042835},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.57791728212703097}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.23079763663220088}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.19128508124076815}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":95},95,95,{"$f":"+$D$8","v":677},677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677,677]
["Land Area Served by Irrigation, Without Project",null,null,95,{"$f":"+D23*(1-0.02)","v":93.1},{"$f":"+E23*(1-0.02)","v":91.238},89.413240000000002,87.624975199999994,85.872475695999995,84.155026182079993,82.471925658438394,80.822487145269619,79.206037402364231,77.621916654316948,76.069478321230605,74.548088754805988,73.057126979709864,71.595984440115672,70.164064751313362,68.760783456287086,67.385567787161349,66.03785643141812,64.717099302789762,63.422757316733964,62.154302170399284,60.911216126991299,59.692991804451474,58.499131968362441,57.329149328995193,56.182566342415285,55.058915015566981,53.957736715255642,52.878581980950528,51.821010341331515,50.784590134504882,49.768898331814782]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.48153618906942391},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.49358382570162479},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.50563146233382572},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.5176790989660266},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.52972673559822747},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.54177437223042835},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.55382200886262922},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.5658696454948301},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.57791728212703097},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.57791728212703097}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":334.15625},342.3125,350.46875,358.625,366.78125,374.9375,383.09375,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994,391.24999999999994]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":1296434.0232971075},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":2673149.3862433131},2744980.2339033554,2973002.988208944,3610250.8379504378,4523470.6797942724,5477278.4018601393,3873884.2518749838,6922689.0650567254,6940215.3609118145,6957391.1308498029,6974223.3853890318,6990718.994837475,7006884.6920969505,2818920.3745857668,-264346.51959209936,2831259.6234912467,2837244.7824047934,2843110.2381400694,2848858.3847606396,2854491.5684487987,2860012.0884631951,2865422.1980773029,-268610.72911998112,2875919.974772518,2881011.9266604395,2886002.0395106026,2890892.350103762,2895684.8544850592,2900381.5087787299]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-624.33482347068536},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-641.5039925239638},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-658.72561639873709},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-751.10860514272804},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-962.94233858791779},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-1184.4766599481798},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-1415.7470782045025},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-1656.787237298372},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-1661.043034491056},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-1665.2137157398861},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-1669.30098336374},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-1673.3065056351168},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-1677.2319174610657},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-1681.0788210504959},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-1259.3633822487629},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-1262.1343069042296},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-1264.8498130665869},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-1267.5110091056968},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-1270.1189812240245},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-1272.6747938999858},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-1275.1794903224279},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-1277.6340928164211},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-1280.0396032605345},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-1282.3970034957656},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-1284.707255726292},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-1286.9713029122079},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-1289.1900691544056},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-1291.3644600717591},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-1293.4953631707658},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-1295.5836482077925}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.13441654357459379},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.14646418020679466},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.15851181683899557},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.17055945347119644},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.18260709010339732},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.19465472673559822},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.2067023633677991},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.21875},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.23079763663220088},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.23079763663220088}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":99.156249999999986},107.3125,115.46874999999999,123.62499999999999,131.78125,139.9375,148.09375,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25,156.25]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":127721.88682312721},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":559051.60371446714},603330.80457522313,665676.03513323388,817181.49977586512,1075007.3247064671,1358116.6701626084,629146.37311517354,1844342.6647555605,1849012.0189565034,1853587.9860734278,1858072.4338480139,1862467.1926671078,1866774.0563098204,747272.22576643829,-484901.15283674549,750543.25696985633,752129.87230711011,753684.75533761887,755208.54070751753,756701.85037001816,758165.29383926885,759599.46843913454,-492723.00955008611,762382.34083271376,763732.17449271039,765055.0114795072,766351.39172656799,767621.84436868771,768866.88795796502]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-368.57610340975697},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-400.1040417180825},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-431.78989071174135},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-515.1429882630955},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-688.3550169627124},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-879.57660868014716},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-1088.9184115688049},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-1316.4862795077411},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-1319.8854785434312},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-1323.2166935984073},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-1326.4812843522843},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-1329.6805832910836},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-1332.8158962511068},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-1335.8885029519295},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-835.95900965581143},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-837.80334182798026},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-839.61078735670583},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-841.38208397485676},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-843.11795466064461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-844.81910793271686},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-846.48623813934762},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-848.12002574184578},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-849.72113759229399},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-851.29022720573323},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-852.82793502690367},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-854.33488869165069},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-855.8117032831027},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-857.25898158272582},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-858.67731431635639},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-860.06728039531447}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.38552437223042835},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.36124446085672079},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.3369645494830133},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.3126846381093058},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.28840472673559825},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.2641248153618907},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.2398449039881832},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.21556499261447568},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.19128508124076815},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.19128508124076815}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":244.56249999999997},228.125,211.68750000000003,195.25000000000003,178.8125,162.37500000000003,145.93750000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003,129.50000000000003]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":80399.038985795385},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":968916.7121795431},901775.08288049221,834168.94786474993,319213.19420496927,295186.82210880856,318415.16811883595,-229015.87959322284,373873.42885164887,374819.97191587498,375747.58411881659,376656.6440776994,377547.52283740457,378420.58402191562,353087.83737045532,-259688.27297833236,354633.40914603835,355383.08951637673,356117.77627930825,356837.76930698118,357543.36247410072,358234.84377787786,358912.49545557942,-263877.2503728735,360227.41077099158,360865.21110883087,361490.25543991337,362102.79888437421,362703.09145994583,363291.37818400614]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-1813.3304356298149},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-1696.5981760406871},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-1579.0289792472763},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-1460.6468502110367},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-558.9479868624361},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-610.76835177648354},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-642.16461751724853},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-652.96502813288475},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-654.65538182935279},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-656.31192845189128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-657.93534414197916},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-659.52629151826523},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-661.08541994702557},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-662.61336580721081},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-664.1107527501922},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-665.57819195431398},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-667.01628237435341},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-668.42561098599197},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-669.80675302539782},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-671.16027222401544},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-672.4867210386609},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-673.78664087701327},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-675.06056231859873},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-676.30900533135241},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-677.53247948385103},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-678.73148415329968},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-679.9065087293593},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-681.05803281389785},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-682.18652641674555},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-683.29245014753633}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,1504554.9491060302,4201117.7021373231,4250086.1213590708,4472847.9712069277,4746645.5319312718,5893664.8266095482,7153810.2401415836,4274014.7453969344,9140905.1586639341,9164047.351784192,9186726.7010420468,9208952.4633147456,9230733.7103419863,9252079.3324286863,3919280.4377226606,-1008935.9454071772,3936436.2896071412,3944757.7442282801,3952912.7697569965,3960904.6947751381,3968736.7812929177,3976412.2260803417,3983934.161972017,-1025210.9890429408,3998529.7263762234,4005609.312261981,4012547.3064300232,4019346.5407147044,4026009.7903136928,4032539.774920701]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":15833.361222723235},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":7761.0667450178635},-311.22773268747,-17311.998393321413,-86937.964444988844,-110710.35364202682,-136611.00827507814,-164639.92834414289,-164639.92834414289,-164639.92834414289,-164639.92834414289,-164639.92834414289,-164639.92834414289,-164639.92834414289,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445,-33312.961580071445]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":237002.0124375},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":244146.49987499998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":251290.98731249999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":285240.20149999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":353552.92046874994},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":437859.64087499992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":526698.40671875002},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":620069.21799999976},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":272838.94299999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":272838.94299999997}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":33928.571428571428},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":67857.142857142855},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":101785.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":135714.28571428571},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":169642.85714285713},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":203571.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":237500},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":271428.57142857142},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":305357.14285714284},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":339285.71428571426},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":373214.28571428568},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":407142.85714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":441071.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":475000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":508928.57142857142},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":542857.14285714284},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":576785.71428571432},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":610714.28571428568},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":644642.85714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":678571.42857142852}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":1385.4166666666667}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":1758775.73943292},4454410.6854240075,4502451.2976055499,4742161.5909802727,5014645.9046216998,6222199.5305091878,7545283.0552519225,4730829.4517194582,9597719.8649864569,9620862.0581067149,9677469.9787931424,9733624.3124944121,9789334.1309502237,9844608.3244654946,4329834.6929521132,-564453.11874915333,4414847.6876937365,4457097.7137434464,4499181.3107007341,4541101.807147447,4582862.4650937989,4624466.4813097939,4665916.9886300405,-309299.59095634555,4748369.6958913896,4789377.853205719,4830244.4188023321,4870972.2245155852,4911564.0455431454,4952022.6015787246]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":1581501.4792899406},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":4475947.5828960575},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":7507688.83986835},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":6036290.8967862194},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":2475684.8174344841},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":475134.61623006262},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":466807.04891616071},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":458297.88952930312},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":408901.88708862476},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":329839.34436859551}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":564046.91010196274},{"$f":"SUM(E50:E53)*0.09","v":837104.07767590787},{"$f":"SUM(F50:F53)*0.09","v":687178.68488157459},334268.09353812708,82000.184293832644,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":154279.51301427494},{"$f":"+'Common Assumptions'!F85*$D$8","v":330598.9564591606},{"$f":"+'Common Assumptions'!G85*$D$8","v":151944.36799042215},{"$f":"+'Common Assumptions'!H85*$D$8","v":95116.135401140637},{"$f":"+'Common Assumptions'!I85*$D$8","v":90370.035042254822},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":568316.35650042444},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":586974.48000576219},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":568316.35650042444},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":591512.94248003361},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":580418.92309848138}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":1581501.4792899406},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":7553830.6696384698},11055833.932762029,9042758.1302788053,4734987.0996207129,1663902.3012549314,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-1581501.4792899406},-7553830.6696384698,-11055833.932762029,-9042758.1302788053,-2976211.3601877932,2790508.3841690761,4502451.2976055499,4742161.5909802727,5014645.9046216998,6222199.5305091878,7545283.0552519225,4730829.4517194582,9597719.8649864569,9620862.0581067149,9677469.9787931424,9733624.3124944121,9789334.1309502237,9844608.3244654946,4329834.6929521132,-564453.11874915333,4414847.6876937365,4457097.7137434464,4499181.3107007341,4541101.807147447,4582862.4650937989,4624466.4813097939,4665916.9886300405,-309299.59095634555,4748369.6958913896,4789377.853205719,4830244.4188023321,4870972.2245155852,4911564.0455431454,4952022.6015787246]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":99778.26940831315},{"$f":"+E53*'Common Assumptions'!$D$97","v":98029.480272393746},{"$f":"+F53*'Common Assumptions'!$D$97","v":96242.556801153652},{"$f":"+G53*'Common Assumptions'!$D$97","v":85869.396288611199},{"$f":"+H53*'Common Assumptions'!$D$97","v":69266.262317405053}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.13558324863243354},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":1581501.4792899406},{"$f":"+D57-D59","v":7454052.4002301563},10957804.452489635,8946515.5734776519,4649117.7033321019,1594636.0389375263,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.30481859305760706},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.31021325701624813},0.31560792097488921,0.34410819793205316,0.40286362167651402,0.47370337887740033,0.54797532773264401,0.62567946824224518,0.62567946824224518,0.62567946824224518,0.62567946824224518,0.62567946824224518,0.62567946824224518,0.62567946824224518,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251,0.32527326440177251]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":206.36218749999998},{"$f":"+H66*$D$8","v":210.01437499999997},213.6665625,232.96124999999998,272.73867187499997,320.69718750000004,370.97929687499999,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.2497475073855244},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.25515232644017727},0.26055714549483017,0.29262924667651402,0.35378738921713443,0.43610228951255542,0.52226966395864105,0.61228951255539144,0.61228951255539144,0.61228951255539144,0.61228951255539144,0.61228951255539144,0.61228951255539144,0.61228951255539144,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714,0.27144756277695714]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.20083410265878876},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.19534619645494833},0.18985829025110784,0.19331979320531759,0.15600420051698669,0.18825609305760704,0.22085833641063513,0.2538109305760709,0.2538109305760709,0.2538109305760709,0.2538109305760709,0.2538109305760709,0.2538109305760709,0.2538109305760709,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919,0.19029542097488919]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":135.9646875},{"$f":"+H69*$D$8","v":132.24937500000001},128.5340625,130.8775,105.61484374999999,127.44937499999997,149.52109374999998,171.83,171.83,171.83,171.83,171.83,171.83,171.83,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998,128.82999999999998]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":1544994.2081681248},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":1548290.31371625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":1551586.419264375},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":1655309.6070224999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":1750926.9625148436},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":2071629.3694443749},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":2404645.9401960936},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":2749976.6747699999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":1584802.8370199997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":1584802.8370199997}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1189563006102103},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.118043109311512},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1171337978803721},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0903692101999574},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0685052227696115},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0099100233734135},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.96560606279773364},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.93099658956395659},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1081813563926857}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":8.1861152141802142E-3}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":1.6372230428360428E-2},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":3.5152141802067924E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":7.0304283604135848E-2},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.15168389955686851}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.30336779911373701},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":52124010.067034386}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":426693.15183383285}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":1832270.5931688086}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":6074102.5143404379}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":44217636.959525138}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":26042584.954066072}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":25728320.475198261}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":45375.190815398768},{"$f":"+H29*'Common Assumptions'!$D$77","v":93560.228518515971},{"$f":"+I29*'Common Assumptions'!$D$77","v":96074.308186617447},{"$f":"+J29*'Common Assumptions'!$D$77","v":104055.10458731305},{"$f":"+K29*'Common Assumptions'!$D$77","v":126358.77932826533},{"$f":"+L29*'Common Assumptions'!$D$77","v":158321.47379279954},{"$f":"+M29*'Common Assumptions'!$D$77","v":191704.7440651049},{"$f":"+N29*'Common Assumptions'!$D$77","v":135585.94881562443},{"$f":"+O29*'Common Assumptions'!$D$77","v":242294.1172769854},{"$f":"+P29*'Common Assumptions'!$D$77","v":242907.53763191352},{"$f":"+Q29*'Common Assumptions'!$D$77","v":243508.68957974314},{"$f":"+R29*'Common Assumptions'!$D$77","v":244097.81848861615},{"$f":"+S29*'Common Assumptions'!$D$77","v":244675.16481931164},{"$f":"+T29*'Common Assumptions'!$D$77","v":245240.9642233933},{"$f":"+U29*'Common Assumptions'!$D$77","v":98662.213110501849},{"$f":"+V29*'Common Assumptions'!$D$77","v":-9252.128185723479},{"$f":"+W29*'Common Assumptions'!$D$77","v":99094.08682219364},{"$f":"+X29*'Common Assumptions'!$D$77","v":99303.567384167778},{"$f":"+Y29*'Common Assumptions'!$D$77","v":99508.858334902441},{"$f":"+Z29*'Common Assumptions'!$D$77","v":99710.043466622403},{"$f":"+AA29*'Common Assumptions'!$D$77","v":99907.204895707968},{"$f":"+AB29*'Common Assumptions'!$D$77","v":100100.42309621185},{"$f":"+AC29*'Common Assumptions'!$D$77","v":100289.77693270562},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-9401.3755191993405},{"$f":"+AE29*'Common Assumptions'!$D$77","v":100657.19911703814},{"$f":"+AF29*'Common Assumptions'!$D$77","v":100835.41743311539},{"$f":"+AG29*'Common Assumptions'!$D$77","v":101010.0713828711},{"$f":"+AH29*'Common Assumptions'!$D$77","v":101181.23225363168},{"$f":"+AI29*'Common Assumptions'!$D$77","v":101348.96990697709},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":101513.35280725556}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":4470.2660388094528},{"$f":"+H33*'Common Assumptions'!$D$77","v":19566.806130006353},{"$f":"+I33*'Common Assumptions'!$D$77","v":21116.578160132813},{"$f":"+J33*'Common Assumptions'!$D$77","v":23298.661229663187},{"$f":"+K33*'Common Assumptions'!$D$77","v":28601.352492155282},{"$f":"+L33*'Common Assumptions'!$D$77","v":37625.256364726352},{"$f":"+M33*'Common Assumptions'!$D$77","v":47534.083455691296},{"$f":"+N33*'Common Assumptions'!$D$77","v":22020.123059031077},{"$f":"+O33*'Common Assumptions'!$D$77","v":64551.993266444624},{"$f":"+P33*'Common Assumptions'!$D$77","v":64715.420663477627},{"$f":"+Q33*'Common Assumptions'!$D$77","v":64875.579512569981},{"$f":"+R33*'Common Assumptions'!$D$77","v":65032.535184680492},{"$f":"+S33*'Common Assumptions'!$D$77","v":65186.35174334878},{"$f":"+T33*'Common Assumptions'!$D$77","v":65337.091970843721},{"$f":"+U33*'Common Assumptions'!$D$77","v":26154.527901825342},{"$f":"+V33*'Common Assumptions'!$D$77","v":-16971.540349286093},{"$f":"+W33*'Common Assumptions'!$D$77","v":26269.013993944973},{"$f":"+X33*'Common Assumptions'!$D$77","v":26324.545530748856},{"$f":"+Y33*'Common Assumptions'!$D$77","v":26378.966436816663},{"$f":"+Z33*'Common Assumptions'!$D$77","v":26432.298924763116},{"$f":"+AA33*'Common Assumptions'!$D$77","v":26484.564762950638},{"$f":"+AB33*'Common Assumptions'!$D$77","v":26535.785284374411},{"$f":"+AC33*'Common Assumptions'!$D$77","v":26585.981395369712},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-17245.305334253015},{"$f":"+AE33*'Common Assumptions'!$D$77","v":26683.381929144984},{"$f":"+AF33*'Common Assumptions'!$D$77","v":26730.626107244865},{"$f":"+AG33*'Common Assumptions'!$D$77","v":26776.925401782755},{"$f":"+AH33*'Common Assumptions'!$D$77","v":26822.298710429881},{"$f":"+AI33*'Common Assumptions'!$D$77","v":26866.764552904071},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":26910.341078528778},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":2813.9663645028386},{"$f":"+H37*'Common Assumptions'!$D$77","v":33912.084926284013},{"$f":"+I37*'Common Assumptions'!$D$77","v":31562.127900817231},{"$f":"+J37*'Common Assumptions'!$D$77","v":29195.913175266251},{"$f":"+K37*'Common Assumptions'!$D$77","v":11172.461797173926},{"$f":"+L37*'Common Assumptions'!$D$77","v":10331.538773808301},{"$f":"+M37*'Common Assumptions'!$D$77","v":11144.53088415926},{"$f":"+N37*'Common Assumptions'!$D$77","v":-8015.5557857628},{"$f":"+O37*'Common Assumptions'!$D$77","v":13085.570009807712},{"$f":"+P37*'Common Assumptions'!$D$77","v":13118.699017055626},{"$f":"+Q37*'Common Assumptions'!$D$77","v":13151.165444158582},{"$f":"+R37*'Common Assumptions'!$D$77","v":13182.982542719481},{"$f":"+S37*'Common Assumptions'!$D$77","v":13214.163299309161},{"$f":"+T37*'Common Assumptions'!$D$77","v":13244.720440767049},{"$f":"+U37*'Common Assumptions'!$D$77","v":12358.074307965937},{"$f":"+V37*'Common Assumptions'!$D$77","v":-9089.0895542416329},{"$f":"+W37*'Common Assumptions'!$D$77","v":12412.169320111343},{"$f":"+X37*'Common Assumptions'!$D$77","v":12438.408133073186},{"$f":"+Y37*'Common Assumptions'!$D$77","v":12464.12216977579},{"$f":"+Z37*'Common Assumptions'!$D$77","v":12489.321925744342},{"$f":"+AA37*'Common Assumptions'!$D$77","v":12514.017686593526},{"$f":"+AB37*'Common Assumptions'!$D$77","v":12538.219532225727},{"$f":"+AC37*'Common Assumptions'!$D$77","v":12561.937340945282},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-9235.7037630505729},{"$f":"+AE37*'Common Assumptions'!$D$77","v":12607.959376984707},{"$f":"+AF37*'Common Assumptions'!$D$77","v":12630.282388809082},{"$f":"+AG37*'Common Assumptions'!$D$77","v":12652.158940396968},{"$f":"+AH37*'Common Assumptions'!$D$77","v":12673.597960953099},{"$f":"+AI37*'Common Assumptions'!$D$77","v":12694.608201098106},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":12715.198236440216},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":52659.423218711061},147039.11957480633,148753.01424756748,156549.67899224249,166132.59361759454,206278.2689313342,250383.35840495545,149590.51608889273,319931.68055323773,320741.6573124468,321535.43453647173,322313.33621601609,323075.67986196955,323822.77663500409,137174.81532029313,-35312.758089251205,137775.27013624995,138066.52104798984,138351.94694149491,138631.66431712988,138905.78734525215,139174.42791281198,139437.69566902061,-35882.384616502924,139948.54042316784,140196.32592916934,140439.15572505083,140677.12892501467,140910.34266097928,141138.89212222456]

{"sheet":"ERR Coşniţa","index":23,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Coşniţa"]
["System Characteristics",null,"Region","Center",null,"Number","12-3",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":641},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":647},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":2153},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":2800},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.26857142857142857},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":0.11821428571428572},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.61321428571428571},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.421875}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.27151785714285714}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.30660714285714286}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":647},647,647,{"$f":"+$D$8","v":2800},2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800,2800]
["Land Area Served by Irrigation, Without Project",null,null,647,{"$f":"+D23*(1-0.02)","v":634.05999999999995},{"$f":"+E23*(1-0.02)","v":621.37879999999996},608.95122399999991,596.77219951999996,584.83675552959994,573.1400204190079,561.67722001062771,550.4436756104152,539.43480209820689,528.64610605624273,518.07318393511787,507.7117202564155,497.5574858512872,487.60633613426143,477.85420941157616,468.29712522334461,458.93118271887772,449.75255906450013,440.75750788321011,431.94235772554589,423.30351057103496,414.83744035961428,406.540691552422,398.40987772137356,390.44168016694607,382.63284656360713,374.980189632335,367.48058583968827,360.13097412289449,352.92835464043657,345.86978754762782,338.95239179667527]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.26857142857142857},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.28773437499999999},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.3068973214285714},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.32606026785714287},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.34522321428571429},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.3643861607142857},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.38354910714285717},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.40271205357142859},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.421875},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.421875}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":805.65625},859.31249999999989,912.96875,966.625,1020.28125,1073.9375,1127.59375,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25,1181.25]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":2818123.3954624538},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":6065257.8944662325},6478886.7306236485,7277706.5710850125,9141773.0111323036,11820698.280073753,14740352.726463685,10716366.727315698,19189769.192474153,19276903.447464935,19362295.017355897,19445978.755849045,19527988.819572326,19608358.682021141,7902403.0316327782,-742332.14283614024,7963749.2093656249,7993505.2038578605,8022666.0784602491,8051243.7355705919,8079249.8395387288,8106695.8214275008,8133592.8836784996,-763532.21405533364,8185783.943270334,8211099.2430844745,8235908.2369023338,8260221.0508438339,8284047.6085065054,8307397.6350159226]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-1348.7913766161457},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-1446.5985771276596},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-1545.2326091776874},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-1827.4079686275297},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-2423.4398405484972},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-3076.393787916079},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-3786.8478332200907},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-4555.3546029959452},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-4576.5128511986695},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-4597.2479344373396},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-4617.5683160112358},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-4637.4822899536557},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-4656.9979844172258},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-4676.1233649915239},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-3518.0302709923462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-3531.8062826200139},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-3545.3067740151278},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-3558.5372555823401},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-3571.5031275182068},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-3584.209682015357},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-3596.6621054225648},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-3608.8654803616278},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-3620.8247878019097},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-3632.5449090933857},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-3644.0306279590318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-3655.2866324473657},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-3666.3175168459334},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-3677.1277835565284},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-3687.7218449329125},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-3698.1040250817687}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":0.11821428571428572},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":0.13737723214285713},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.15654017857142857},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.17570312500000002},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.19486607142857143},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.21402901785714284},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.23319196428571429},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.25235491071428573},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.27151785714285714},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.27151785714285714}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":384.65624999999994},438.3125,491.96875000000006,545.625,599.28125,652.9375,706.59375,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25,760.25]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":446710.12531857315},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":2063873.3013939147},2329072.5999732348,2668286.8046049769,3382795.4307584297,4576147.6183715416,5924688.1010098066,2804791.6348397443,8239206.5766185028,8276618.0260825409,8313281.2465572972,8349211.2026225599,8384422.5595665174,8418929.6893715952,3376012.8243889106,-2194424.6600418827,3402220.7352253264,3414932.8956128489,3427390.8127926202,3439599.5716287969,3451564.1552882497,3463289.4472745131,3474780.2334210523,-2257094.353655396,3497076.9548597946,3507891.9908546275,3518490.7261295645,3528877.4866990014,3539056.5120570506,3549031.9569079378]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-1286.1179804713715},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-1473.6596155032937},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-1663.0112679581302},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-2060.1302319400666},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-2842.9489082415034},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-3735.6275447173293},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-4739.4390963622263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-5855.6025868602828},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-5882.837394388107},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-5909.5275057653753},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-5935.6838149150972},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-5961.316997881826},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-5986.4375171892198},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-6011.0556261104648},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-3770.9845360093209},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-3785.7615558892985},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-3800.2430353716768},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-3814.4348852644075},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-3828.3428981592829},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-3841.9727507962612},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-3855.3300063805009},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-3868.4201168530544},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-3881.2484251161577},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-3893.8201672139985},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-3906.1404744698821},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-3918.2143755806487},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-3930.0467986692006},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-3941.6425732959797},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-3953.0064324302248},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-3964.1430143817843}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.61321428571428571},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.57488839285714288},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.53656250000000005},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.49823660714285711},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.45991071428571428},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.42158482142857145},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.38325892857142857},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.34493303571428569},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.30660714285714286},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.30660714285714286}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":1609.6875},1502.3750000000002,1395.0625,1287.75,1180.4375,1073.125,965.81249999999989,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5,858.5]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":477100.0305249276},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":5767530.9083934817},5384576.8589828117,4996623.7422903702,1918256.367291877,1779834.7702560653,1926706.1409819953,-1391077.0514376983,2275636.6951079546,2285969.5949882553,2296095.8368709492,2306019.5539159901,2315744.7966201291,2325275.5344701861,2173414.4878091337,-1601228.140232309,2190286.6608971846,2198470.5169748431,2206490.695930948,2214350.4713079315,2222053.051177375,2229601.5794494296,2236999.1371560432,-1646956.9460886188,2251353.3581299558,2258315.8802629593,2265139.1519533023,2271825.9582098383,2278379.028341244,2284801.037070021]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-10756.494639362278},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-10095.191400634096},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-9424.8810281341339},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-8745.8217795032833},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-3357.610493720962},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-3681.2281064734384},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-3884.2028354976915},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-3964.6861132436948},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-3983.138792438147},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-4001.2224180487106},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-4018.9443711470622},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-4036.3118851834474},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-4053.3320489391044},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-4070.0118094196482},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-4086.3579746905816},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-4102.3772166560966},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-4118.0760737823002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-4133.4609537659808},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-4148.5381361499867},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-4163.3137748863128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-4177.7939008479134},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-4191.9844242902809},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-4205.8911372638022},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-4219.5197159778518},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-4232.8757231176205},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-4245.9646101145936},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-4258.7917193716294},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-4271.362286443522},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-4283.6814421739782},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-4295.7542147898239}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,3741933.5513059543,13896662.104253629,14192536.189579695,14942617.117980361,14442824.80918261,18176680.668701358,22591746.968455486,12130081.310717743,29704612.464200608,29839491.06853573,29971672.100784145,30101209.512387596,30228156.175758973,30352563.90586292,13451830.343830824,-4537984.9431103319,13556256.605488136,13606908.616445553,13656547.587183818,13705193.77850732,13752867.046004353,13799586.848151444,13845372.254255595,-4667583.5137993479,13934214.256260086,13977307.11420206,14019538.114985202,14060924.495752674,14101483.1489048,14141230.62899388]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":409126.2073842056},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":356325.3841228396},303524.56086147338,225838.7659977501,-148151.19670130574,-219632.53905843766,-305064.24908785947,-404446.3267895715,-404446.3267895715,-404446.3267895715,-404446.3267895715,-404446.3267895715,-404446.3267895715,-404446.3267895715,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888,10900.779770499888]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":745825.74243749992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":792898.47787499987},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":839971.21331249992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":973005.04149999993},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":1196327.0292187498},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":1525071.4218749998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":1883642.1434687499},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":2272039.1939999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":1007654.0389999999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":1007654.0389999999}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":228928.57142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":457857.1428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":686785.71428571432},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":915714.2857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":1144642.8571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":1373571.4285714286},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":1602500.0000000002},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":1831428.5714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":2060357.142857143},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":2289285.7142857146},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":2518214.2857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":2747142.8571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":2976071.4285714286},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":3205000.0000000005},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":3433928.5714285718},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":3662857.1428571432},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":3891785.7142857146},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":4120714.2857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":4349642.8571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":4578571.4285714291}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":9347.9166666666679}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":4906233.4177943263},15055233.882918134,15345379.880420335,16150808.842144778,15500348.558366721,19491467.468184587,24179672.779503044,14007022.094594836,31581553.248077702,31716431.852412824,32077541.45608981,32436007.439121835,32791882.673921783,33145218.975454301,15624375.936410848,-2136510.7791017368,16186659.340925302,16466239.923311291,16744807.465478128,17022382.228230201,17298984.067155804,17574632.440731466,17849346.418264188,-434680.77836218104,18396045.563125823,18668066.992496371,18939226.564708084,19209541.516904127,19479028.741484825,19747704.793002475]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":3688224.8520710054},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":10438372.222842468},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":17508706.07674095},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":14077254.047117677},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":5773552.7845704583},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":1965106.241424188},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":1930664.3086635892},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":1895471.3304018446},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":1691174.7176486696},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":1364180.4493826698}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":1234762.5739646112},{"$f":"SUM(E50:E53)*0.09","v":1868942.7823717103},{"$f":"SUM(F50:F53)*0.09","v":1540210.9780899344},746480.76533076877,175090.8837450993,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":638083.65796155075},{"$f":"+'Common Assumptions'!F85*$D$8","v":1367322.1242033232},{"$f":"+'Common Assumptions'!G85*$D$8","v":628425.74648919061},{"$f":"+'Common Assumptions'!H85*$D$8","v":393390.22027059644},{"$f":"+'Common Assumptions'!I85*$D$8","v":373760.85394137888},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2350496.0091598057},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2427664.0236575101},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2350496.0091598057},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2446434.6217785734},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":2400550.9374826411}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":3688224.8520710054},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":17942926.396248315},26429959.845473774,21632588.045849316,11880536.333277371,4894856.939003556,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-3688224.8520710054},-17942926.396248315,-26429959.845473774,-21632588.045849316,-6974302.9154830445,10160376.943914577,15345379.880420335,16150808.842144778,15500348.558366721,19491467.468184587,24179672.779503044,14007022.094594836,31581553.248077702,31716431.852412824,32077541.45608981,32436007.439121835,32791882.673921783,33145218.975454301,15624375.936410848,-2136510.7791017368,16186659.340925302,16466239.923311291,16744807.465478128,17022382.228230201,17298984.067155804,17574632.440731466,17849346.418264188,-434680.77836218104,18396045.563125823,18668066.992496371,18939226.564708084,19209541.516904127,19479028.741484825,19747704.793002475]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":412672.31069907948},{"$f":"+E53*'Common Assumptions'!$D$97","v":405439.50481935369},{"$f":"+F53*'Common Assumptions'!$D$97","v":398048.97938438732},{"$f":"+G53*'Common Assumptions'!$D$97","v":355146.69070622063},{"$f":"+H53*'Common Assumptions'!$D$97","v":286477.89437036065}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.17614948923008922},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":3688224.8520710054},{"$f":"+D57-D59","v":17530254.085549235},26024520.340654422,21234539.066464927,11525389.642571149,4608379.0446331957,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.24741618303571428},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.25603950892857141},0.26466283482142861,0.29024062499999997,0.33420772879464289,0.39743359375000009,0.46612089843749999,0.54026964285714285,0.54026964285714285,0.54026964285714285,0.54026964285714285,0.54026964285714285,0.54026964285714285,0.54026964285714285,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572,0.29006428571428572]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":692.76531249999994},{"$f":"+H66*$D$8","v":716.91062499999998},741.05593750000014,812.67374999999993,935.78164062500014,1112.8140625000003,1305.1385156249999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.19241618303571431},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.20103950892857145},0.20966283482142861,0.23794107142857143,0.27826339285714285,0.35231250000000003,0.43249375000000007,0.5188071428571428,0.5188071428571428,0.5188071428571428,0.5188071428571428,0.5188071428571428,0.5188071428571428,0.5188071428571428,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287,0.23393214285714287]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.25758381696428578},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.24896049107142859},0.24033716517857145,0.23906339285714287,0.16229324776785714,0.19647656249999995,0.231234765625,0.26656785714285713,0.26656785714285713,0.26656785714285713,0.26656785714285713,0.26656785714285713,0.26656785714285713,0.26656785714285713,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855,0.20474642857142855]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":721.23468750000018},{"$f":"+H69*$D$8","v":697.08937500000002},672.94406250000009,669.37750000000005,454.42109375000001,550.13437499999986,647.45734375000006,746.39,746.39,746.39,746.39,746.39,746.39,746.39,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29,573.29]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":6226783.7777193757},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":6250214.3406787496},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":6273644.9036381263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":6610464.0557474997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":6369125.0609695315},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":7612326.4589531263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":8936761.1535332799},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":10342429.144709999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":6230590.9785600007},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":6230590.9785600007}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1873056805842728},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.186378590567307},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1854584254692182},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1729517242683001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1817787349532101},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1422928218204365},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1123128741547681},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0888933574940318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1871545645186778}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.14771428571428571}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.29542857142857143},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.15523428571428574}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.31046857142857148},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.20035428571428571}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.40070857142857141},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":174012944.94288015}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":25704197.86727687}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":27012775.213247333}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":7851464.0758227464}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":139148705.65381008}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":62954262.67493353}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":61654498.212850995}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":98634.318841185886},{"$f":"+H29*'Common Assumptions'!$D$77","v":212284.02630631815},{"$f":"+I29*'Common Assumptions'!$D$77","v":226761.03557182773},{"$f":"+J29*'Common Assumptions'!$D$77","v":254719.72998797547},{"$f":"+K29*'Common Assumptions'!$D$77","v":319962.05538963067},{"$f":"+L29*'Common Assumptions'!$D$77","v":413724.43980258139},{"$f":"+M29*'Common Assumptions'!$D$77","v":515912.345426229},{"$f":"+N29*'Common Assumptions'!$D$77","v":375072.83545604948},{"$f":"+O29*'Common Assumptions'!$D$77","v":671641.92173659545},{"$f":"+P29*'Common Assumptions'!$D$77","v":674691.62066127278},{"$f":"+Q29*'Common Assumptions'!$D$77","v":677680.3256074565},{"$f":"+R29*'Common Assumptions'!$D$77","v":680609.25645471667},{"$f":"+S29*'Common Assumptions'!$D$77","v":683479.60868503142},{"$f":"+T29*'Common Assumptions'!$D$77","v":686292.55387074},{"$f":"+U29*'Common Assumptions'!$D$77","v":276584.10610714724},{"$f":"+V29*'Common Assumptions'!$D$77","v":-25981.62499926491},{"$f":"+W29*'Common Assumptions'!$D$77","v":278731.22232779692},{"$f":"+X29*'Common Assumptions'!$D$77","v":279772.68213502516},{"$f":"+Y29*'Common Assumptions'!$D$77","v":280793.31274610874},{"$f":"+Z29*'Common Assumptions'!$D$77","v":281793.53074497072},{"$f":"+AA29*'Common Assumptions'!$D$77","v":282773.74438385555},{"$f":"+AB29*'Common Assumptions'!$D$77","v":283734.35374996258},{"$f":"+AC29*'Common Assumptions'!$D$77","v":284675.75092874753},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-26723.627491936681},{"$f":"+AE29*'Common Assumptions'!$D$77","v":286502.43801446172},{"$f":"+AF29*'Common Assumptions'!$D$77","v":287388.47350795666},{"$f":"+AG29*'Common Assumptions'!$D$77","v":288256.78829158173},{"$f":"+AH29*'Common Assumptions'!$D$77","v":289107.7367795342},{"$f":"+AI29*'Common Assumptions'!$D$77","v":289941.66629772773},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":290758.91722555732}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":15634.854386150062},{"$f":"+H33*'Common Assumptions'!$D$77","v":72235.565548787024},{"$f":"+I33*'Common Assumptions'!$D$77","v":81517.540999063232},{"$f":"+J33*'Common Assumptions'!$D$77","v":93390.038161174205},{"$f":"+K33*'Common Assumptions'!$D$77","v":118397.84007654505},{"$f":"+L33*'Common Assumptions'!$D$77","v":160165.16664300396},{"$f":"+M33*'Common Assumptions'!$D$77","v":207364.08353534326},{"$f":"+N33*'Common Assumptions'!$D$77","v":98167.707219391057},{"$f":"+O33*'Common Assumptions'!$D$77","v":288372.23018164764},{"$f":"+P33*'Common Assumptions'!$D$77","v":289681.63091288897},{"$f":"+Q33*'Common Assumptions'!$D$77","v":290964.84362950543},{"$f":"+R33*'Common Assumptions'!$D$77","v":292222.39209178963},{"$f":"+S33*'Common Assumptions'!$D$77","v":293454.78958482813},{"$f":"+T33*'Common Assumptions'!$D$77","v":294662.53912800585},{"$f":"+U33*'Common Assumptions'!$D$77","v":118160.44885361187},{"$f":"+V33*'Common Assumptions'!$D$77","v":-76804.863101465904},{"$f":"+W33*'Common Assumptions'!$D$77","v":119077.72573288644},{"$f":"+X33*'Common Assumptions'!$D$77","v":119522.65134644973},{"$f":"+Y33*'Common Assumptions'!$D$77","v":119958.67844774172},{"$f":"+Z33*'Common Assumptions'!$D$77","v":120385.9850070079},{"$f":"+AA33*'Common Assumptions'!$D$77","v":120804.74543508876},{"$f":"+AB33*'Common Assumptions'!$D$77","v":121215.13065460797},{"$f":"+AC33*'Common Assumptions'!$D$77","v":121617.30816973685},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-78998.302377938875},{"$f":"+AE33*'Common Assumptions'!$D$77","v":122397.69342009282},{"$f":"+AF33*'Common Assumptions'!$D$77","v":122776.21967991197},{"$f":"+AG33*'Common Assumptions'!$D$77","v":123147.17541453477},{"$f":"+AH33*'Common Assumptions'!$D$77","v":123510.71203446506},{"$f":"+AI33*'Common Assumptions'!$D$77","v":123866.97792199679},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":124216.11849177783},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":16698.501068372469},{"$f":"+H37*'Common Assumptions'!$D$77","v":201863.58179377188},{"$f":"+I37*'Common Assumptions'!$D$77","v":188460.19006439843},{"$f":"+J37*'Common Assumptions'!$D$77","v":174881.83098016298},{"$f":"+K37*'Common Assumptions'!$D$77","v":67138.972855215703},{"$f":"+L37*'Common Assumptions'!$D$77","v":62294.216958962294},{"$f":"+M37*'Common Assumptions'!$D$77","v":67434.71493436984},{"$f":"+N37*'Common Assumptions'!$D$77","v":-48687.696800319449},{"$f":"+O37*'Common Assumptions'!$D$77","v":79647.28432877842},{"$f":"+P37*'Common Assumptions'!$D$77","v":80008.935824588945},{"$f":"+Q37*'Common Assumptions'!$D$77","v":80363.354290483228},{"$f":"+R37*'Common Assumptions'!$D$77","v":80710.684387059664},{"$f":"+S37*'Common Assumptions'!$D$77","v":81051.067881704526},{"$f":"+T37*'Common Assumptions'!$D$77","v":81384.643706456525},{"$f":"+U37*'Common Assumptions'!$D$77","v":76069.507073319692},{"$f":"+V37*'Common Assumptions'!$D$77","v":-56042.98490813082},{"$f":"+W37*'Common Assumptions'!$D$77","v":76660.033131401477},{"$f":"+X37*'Common Assumptions'!$D$77","v":76946.468094119511},{"$f":"+Y37*'Common Assumptions'!$D$77","v":77227.174357583193},{"$f":"+Z37*'Common Assumptions'!$D$77","v":77502.266495777614},{"$f":"+AA37*'Common Assumptions'!$D$77","v":77771.856791208134},{"$f":"+AB37*'Common Assumptions'!$D$77","v":78036.055280730041},{"$f":"+AC37*'Common Assumptions'!$D$77","v":78294.96980046152},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-57643.493113101664},{"$f":"+AE37*'Common Assumptions'!$D$77","v":78797.367534548466},{"$f":"+AF37*'Common Assumptions'!$D$77","v":79041.055809203579},{"$f":"+AG37*'Common Assumptions'!$D$77","v":79279.870318365589},{"$f":"+AH37*'Common Assumptions'!$D$77","v":79513.908537344352},{"$f":"+AI37*'Common Assumptions'!$D$77","v":79743.265991943554},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":79968.036297450744},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":130967.67429570842},486383.17364887707,496738.76663528942,522991.59912931267,505498.86832139146,636183.82340454764,790711.14389594202,424552.84587512107,1039661.4362470215,1044382.1873987507,1049008.5235274453,1053542.3329335661,1057985.4661515641,1062339.7367052024,470814.06203407882,-158829.47300886165,474468.98119208479,476241.80157559441,477979.16555143369,479681.78224775626,481350.34661015245,482985.53968530055,484588.02889894589,-163365.42298297724,487697.49896910298,489205.74899707222,490683.83402448206,492132.35735134361,493551.91021166806,494943.07201478595]

{"sheet":"ERR Chircani-Zîrneşti","index":24,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Chircani-Zîrneşti"]
["System Characteristics",null,"Region","South",null,"Number","6-6",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":0},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":72},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":4345},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":4417},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.46434231378763868},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":4.6411591577994113E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.48901969662666966},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.58659723794430607}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.16866651573466152}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.24473624632103241}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":72},72,72,{"$f":"+$D$8","v":4417},4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417,4417]
["Land Area Served by Irrigation, Without Project",null,null,72,{"$f":"+D23*(1-0.02)","v":70.56},{"$f":"+E23*(1-0.02)","v":69.148799999999994},67.765823999999995,66.410507519999996,65.082297369599999,63.780651422207995,62.505038393763833,61.254937625888559,60.029838873370785,58.829242095903368,57.652657253985296,56.499604108905586,55.369612026727474,54.262219786192922,53.17697539046906,52.11343588265968,51.071167165006486,50.049743821706357,49.04874894527223,48.067773966366786,47.106418487039448,46.164290117298656,45.241004314952683,44.336184228653629,43.449460544080559,42.580471333198943,41.728861906534966,40.894284668404268,40.076398975036184,39.274870995535458,38.489373575624747,37.719586104112253]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.46434231378763868},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.47962417930722212},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.49490604482680556},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.510187910346389},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.52546977586597232},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.54075164138555576},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.5560335069051392},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.57131537242472263},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.58659723794430607},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.58659723794430607}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":2118.5},2186,2253.5,2320.9999999999995,2388.5,2456,2523.5,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591,2591]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":11083880.190179089},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":21129699.295904633},21788798.769753359,23798656.999361165,29150753.470325626,36585290.225020237,44386840.534148581,33381900.540244866,55766247.360975891,55780997.528464004,55795452.692602336,55809618.753457919,55823501.493096381,55837106.577942081,31704920.246475335,9297979.2866752744,31719606.752332613,31726730.449416116,31733711.67255795,31740553.271236941,31747258.037942357,31753828.709313665,31760267.967257548,9313882.3251937404,31772762.703371856,31778823.281434577,31784762.647936039,31790583.227107465,31796287.394695472,31801877.478931721]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-99238.343230872546},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-102432.16678737638},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-105627.30164869926},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-120915.22477506637},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-155585.17293450789},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-192033.54222662403},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-230261.23368515572},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-270269.10464001808},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-270341.98936055572},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-270413.4163866826},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-270483.4148722869},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-270552.01338817918},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-270619.23993375356},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-270685.12194841652},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-284156.85077140137},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-284223.28751262772},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-284288.39551902952},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-284352.20136530336},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-284414.73109465174},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-284476.01022941305},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-284536.0637814792},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-284594.91626250406},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-284652.59169390838},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-284709.11361668463},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-284764.50510100537},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-284818.78875563969},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-284871.98673718132},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-284924.12075909204},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-284975.21210056462},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-285025.28161520779}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":4.6411591577994113E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":6.1693457097577536E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":7.697532261716096E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":9.2257188136744384E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.10753905365632782},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.12282091917591124},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.13810278469549467},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.15338465021507808},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.16866651573466152},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.16866651573466152}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":272.5},339.99999999999994,407.49999999999994,475,542.5,610,677.49999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989,744.99999999999989]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":822827.64779499138},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":2533963.3959326176},3037956.8413606957,3701747.051447656,4952015.1298383055,6834100.7220054884,8997106.9365808573,5928152.9069637544,12363417.688768882,12366687.812129309,12369892.533022527,12373033.159497883,12376110.97344373,12379127.23111066,6994764.394633783,551515.84805472963,6998004.5443735812,6999576.1806413094,7001116.3841836844,7002625.7836552095,7004104.9951373059,7005554.6223897599,7006975.2570971651,552459.10181888752,7009731.8566834135,7011068.9467049455,7012379.2949260473,7013663.4361827252,7014921.8946142709,7016155.1838771868]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-25512.185480355318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-31841.633011911104},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-38174.779843284552},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-49457.237117899029},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-70627.394659768092},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-95325.509153043196},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-123554.18773310716},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-155315.92850908529},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-155357.84214613703},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-155398.91751044776},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-155439.17136747224},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-155478.62014735624},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-155517.27995164256},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-155555.16655984317},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-136124.52282493867},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-136156.36083614005},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-136187.56208711737},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-136218.13931307517},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-136248.10499451382},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-136277.47136232367},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-136306.25040277737},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-136334.45386242194},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-136362.09325287369},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-136389.17985551636},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-136415.72472610619},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-136441.73869928421},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-136467.23239299867},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-136492.21621283883},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-136516.70035628218},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-136540.6948168567}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.48901969662666966},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.45848426533846498},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.42794883405026035},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.39741340276205572},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.36687797147385104},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.33634254018564635},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.30580710889744173},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.2752716776092371},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.24473624632103241},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.24473624632103241}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":2025.1249999999998},1890.25,1755.3750000000002,1620.5,1485.625,1350.75,1215.8750000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002,1081.0000000000002]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":858020.09102302953},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":9179358.459227208},8526986.1739378441,7874165.9200353073,3008712.7400409738,2784109.6656428785,2999577.836804152,-2093890.4819023951,3506718.3250464583,3507645.854221893,3508554.8328138189,3509445.6318339068,3510318.6148735927,3511174.138252486,3283477.6041361345,-2326697.0389404646,3284998.5968811931,3285736.3551803618,3286459.3583135479,3287167.9013840691,3287862.2735931808,3288542.7583581097,3289209.633427741,-2330676.6592205185,3290503.6378128519,3291131.2952933875,3291746.3996243128,3292349.2018686188,3292939.9480680395,3293518.879343472]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":-379064.37640940276},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":-353928.62533761188},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":-328775.09327576717},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":-303604.29003025277},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":-116006.9633864973},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":-126606.42157086341},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":-132996.00650787223},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":-135172.06890836061},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":-135208.55908955762},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":-135244.31946713067},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":-135279.36463715226},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":-135313.70890377343},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":-135347.36628506216},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":-135380.35051872514},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":-135412.67506771485},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":-135444.35312572477},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":-135475.39762257444},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":-135505.82122948716},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":-135535.63636426165},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":-135564.85519634062},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":-135593.48965177801},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":-135621.55141810665},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":-135649.05194910875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":-135676.00246949078},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":-135702.41397946517},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":-135728.29725924009},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":-135753.6628734195},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":-135778.52117531528},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":-135802.88231117319},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":-135826.75622431395}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,12764727.928997111,32843021.151064459,33353741.785051897,35374569.970844127,37111481.340204909,46203500.612668604,56383525.307533592,37216162.965306222,71636383.374791235,71655331.194815204,71673900.058438689,71692097.544789702,71709931.081413701,71727407.947305232,41983162.245245248,7522798.0957895396,42002609.893587388,42012042.985237785,42021287.415055186,42030346.956276223,42039225.306672841,42047926.09006153,42056452.857782453,7535664.7677921094,42072998.197868124,42081023.52343291,42088888.342486396,42096595.865158811,42104149.237377778,42111551.542152382]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":317518.60951116955},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":249592.94051833916},181667.27152550893,58941.748614392869,-477334.88055797992,-627076.04846349137,-794908.61363364069,-980832.57606842869,-980832.57606842869,-980832.57606842869,-980832.57606842869,-980832.57606842869,-980832.57606842869,-980832.57606842869,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147,-282832.54297557147]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":1997907.75},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":2056001.0849999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":2114094.42},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":2394387.6399999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":2943961.8593749995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":3646315.7924999991},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":4386523.5793749997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":5164585.2199999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":3272540.9099999992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":3272540.9099999992}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":0}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":15080154.288508281},35148615.176582798,35649503.476577409,37827899.359458521,39578108.319021925,49222740.356705114,59975140.273274951,41399915.60923779,75820136.018722802,75839083.838746771,75857652.702370256,75875850.188721269,75893683.725345269,75911160.5912368,44972870.612269677,10512506.462813968,44992318.260611817,45001751.352262214,45010995.782079615,45020055.323300652,45028933.67369727,45037634.45708596,45046161.224806882,10525373.134816537,45062706.564892553,45070731.89045734,45078596.709510826,45086304.23218324,45093857.604402207,45101259.909176812]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":11712448.224852068},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":33148438.372222837},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":55601223.253194757},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":44704191.25405883},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":18334684.238343213},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(AF$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AG$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AH$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AI$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0},{"$f":"+IF(AJ$20<'Common Assumptions'!$E$82,$D$8*'Common Assumptions'!$E$81,0)","v":0}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":3099955.0958466567},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":3045622.9469168121},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":2990106.0237089097},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":2667828.1170907761},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":2151994.6589011615}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":3380804.9243068667},{"$f":"SUM(E50:E53)*0.09","v":5397615.6056953436},{"$f":"SUM(F50:F53)*0.09","v":4395152.4491122738},1964881.4021201062,245994.16260176356,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":1006576.9704343464},{"$f":"+'Common Assumptions'!F85*$D$8","v":2156950.6509307423},{"$f":"+'Common Assumptions'!G85*$D$8","v":991341.61508669809},{"$f":"+'Common Assumptions'!H85*$D$8","v":620573.07247686584},{"$f":"+'Common Assumptions'!I85*$D$8","v":589607.74709252524},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":3707907.4544495931},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":3829639.9973197216},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":3707907.4544495931},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":3859250.6158556989},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":3786869.1038788659}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":11712448.224852068},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":45659788.508155987},71357712.98389408,57929428.731007166,28276720.669564962,7355739.4869260835,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-11712448.224852068},-45659788.508155987,-71357712.98389408,-57929428.731007166,-13196566.381056681,27792875.689656716,35649503.476577409,37827899.359458521,39578108.319021925,49222740.356705114,59975140.273274951,41399915.60923779,75820136.018722802,75839083.838746771,75857652.702370256,75875850.188721269,75893683.725345269,75911160.5912368,44972870.612269677,10512506.462813968,44992318.260611817,45001751.352262214,45010995.782079615,45020055.323300652,45028933.67369727,45037634.45708596,45046161.224806882,10525373.134816537,45062706.564892553,45070731.89045734,45078596.709510826,45086304.23218324,45093857.604402207,45101259.909176812]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":650990.5701277979},{"$f":"+E53*'Common Assumptions'!$D$97","v":639580.81885253056},{"$f":"+F53*'Common Assumptions'!$D$97","v":627922.26497887098},{"$f":"+G53*'Common Assumptions'!$D$97","v":560243.90458906291},{"$f":"+H53*'Common Assumptions'!$D$97","v":451918.87836924387}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.16934253736244664},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":11712448.224852068},{"$f":"+D57-D59","v":45008797.938028187},70718132.165041551,57301506.466028295,27716476.764975898,6903820.6085568396,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.28557462644328729},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.29245556939098943},0.29933651233869146,0.32729737378311069,0.3812583130518451,0.45058113538600864,0.52425950164138557,0.60229341181797591,0.60229341181797591,0.60229341181797591,0.60229341181797591,0.60229341181797591,0.60229341181797591,0.60229341181797591,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473,0.40093955173194473]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":1261.3831250000001},{"$f":"+H66*$D$8","v":1291.7762500000003},1322.1693750000002,1445.6724999999999,1684.0179687499999,1990.2168750000001,2315.6542187499999,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.23058552184740777},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.2374649083088069},0.24434429477020606,0.27546864387593389,0.32904651064070634,0.40952767715644106,0.49489946513470678,0.58516187457550373,0.58516187457550373,0.58516187457550373,0.58516187457550373,0.58516187457550373,0.58516187457550373,0.58516187457550373,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034,0.3611501018791034]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.21932533393706136},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.21245868236359522},0.20559203079012905,0.20613085804844916,0.14875056599501923,0.17988114104595873,0.21147187004754359,0.24352275299977355,0.24352275299977355,0.24352275299977355,0.24352275299977355,0.24352275299977355,0.24352275299977355,0.24352275299977355,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352,0.24095539959248352]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":968.76},{"$f":"+H69*$D$8","v":938.43000000000006},908.1,910.4799999999999,657.03125,794.53499999999974,934.07125000000008,1075.6399999999999,1075.6399999999999,1075.6399999999999,1075.6399999999999,1075.6399999999999,1075.6399999999999,1075.6399999999999,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997,1064.2999999999997]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":11902557.158923749},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":11932286.332677502},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":11962015.506431252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":12684509.701414999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":12842940.241820311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":15264519.369461248},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":17806602.505927812},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":20469189.651219994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":15294084.567399997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":15294084.567399997}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0334704662398098},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0325648831567413},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0316638013614052},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0110638725371779},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0068565078199583},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95341724330051358},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.9129563976934848},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.88135316413183706},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":0.95286936566452252}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.13698098256735342}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.27396196513470683},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.17459270998415216}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.34918541996830432},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.31853882725832011}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.63707765451664022},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":433711339.083866}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":59410205.378310554}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":75722838.041507691}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":62431063.278902598}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":295557437.76345575}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":163271469.8025791}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":161221091.36364391}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":387935.80665626813},{"$f":"+H29*'Common Assumptions'!$D$77","v":739539.47535666218},{"$f":"+I29*'Common Assumptions'!$D$77","v":762607.95694136759},{"$f":"+J29*'Common Assumptions'!$D$77","v":832952.9949776408},{"$f":"+K29*'Common Assumptions'!$D$77","v":1020276.371461397},{"$f":"+L29*'Common Assumptions'!$D$77","v":1280485.1578757085},{"$f":"+M29*'Common Assumptions'!$D$77","v":1553539.4186952005},{"$f":"+N29*'Common Assumptions'!$D$77","v":1168366.5189085705},{"$f":"+O29*'Common Assumptions'!$D$77","v":1951818.6576341563},{"$f":"+P29*'Common Assumptions'!$D$77","v":1952334.9134962403},{"$f":"+Q29*'Common Assumptions'!$D$77","v":1952840.844241082},{"$f":"+R29*'Common Assumptions'!$D$77","v":1953336.6563710272},{"$f":"+S29*'Common Assumptions'!$D$77","v":1953822.5522583735},{"$f":"+T29*'Common Assumptions'!$D$77","v":1954298.7302279731},{"$f":"+U29*'Common Assumptions'!$D$77","v":1109672.2086266368},{"$f":"+V29*'Common Assumptions'!$D$77","v":325429.27503363462},{"$f":"+W29*'Common Assumptions'!$D$77","v":1110186.2363316414},{"$f":"+X29*'Common Assumptions'!$D$77","v":1110435.5657295641},{"$f":"+Y29*'Common Assumptions'!$D$77","v":1110679.9085395283},{"$f":"+Z29*'Common Assumptions'!$D$77","v":1110919.364493293},{"$f":"+AA29*'Common Assumptions'!$D$77","v":1111154.0313279827},{"$f":"+AB29*'Common Assumptions'!$D$77","v":1111384.0048259783},{"$f":"+AC29*'Common Assumptions'!$D$77","v":1111609.3788540142},{"$f":"+AD29*'Common Assumptions'!$D$77","v":325985.88138178096},{"$f":"+AE29*'Common Assumptions'!$D$77","v":1112046.6946180151},{"$f":"+AF29*'Common Assumptions'!$D$77","v":1112258.8148502102},{"$f":"+AG29*'Common Assumptions'!$D$77","v":1112466.6926777614},{"$f":"+AH29*'Common Assumptions'!$D$77","v":1112670.4129487614},{"$f":"+AI29*'Common Assumptions'!$D$77","v":1112870.0588143417},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":1113065.7117626104}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":28798.9676728247},{"$f":"+H33*'Common Assumptions'!$D$77","v":88688.718857641623},{"$f":"+I33*'Common Assumptions'!$D$77","v":106328.48944762436},{"$f":"+J33*'Common Assumptions'!$D$77","v":129561.14680066798},{"$f":"+K33*'Common Assumptions'!$D$77","v":173320.52954434071},{"$f":"+L33*'Common Assumptions'!$D$77","v":239193.52527019213},{"$f":"+M33*'Common Assumptions'!$D$77","v":314898.74278033001},{"$f":"+N33*'Common Assumptions'!$D$77","v":207485.35174373141},{"$f":"+O33*'Common Assumptions'!$D$77","v":432719.61910691095},{"$f":"+P33*'Common Assumptions'!$D$77","v":432834.07342452585},{"$f":"+Q33*'Common Assumptions'!$D$77","v":432946.23865578847},{"$f":"+R33*'Common Assumptions'!$D$77","v":433056.16058242595},{"$f":"+S33*'Common Assumptions'!$D$77","v":433163.88407053059},{"$f":"+T33*'Common Assumptions'!$D$77","v":433269.45308887318},{"$f":"+U33*'Common Assumptions'!$D$77","v":244816.75381218243},{"$f":"+V33*'Common Assumptions'!$D$77","v":19303.054681915539},{"$f":"+W33*'Common Assumptions'!$D$77","v":244930.15905307536},{"$f":"+X33*'Common Assumptions'!$D$77","v":244985.16632244585},{"$f":"+Y33*'Common Assumptions'!$D$77","v":245039.07344642899},{"$f":"+Z33*'Common Assumptions'!$D$77","v":245091.90242793236},{"$f":"+AA33*'Common Assumptions'!$D$77","v":245143.67482980574},{"$f":"+AB33*'Common Assumptions'!$D$77","v":245194.41178364161},{"$f":"+AC33*'Common Assumptions'!$D$77","v":245244.13399840079},{"$f":"+AD33*'Common Assumptions'!$D$77","v":19336.068563661065},{"$f":"+AE33*'Common Assumptions'!$D$77","v":245340.61498391948},{"$f":"+AF33*'Common Assumptions'!$D$77","v":245387.41313467312},{"$f":"+AG33*'Common Assumptions'!$D$77","v":245433.27532241168},{"$f":"+AH33*'Common Assumptions'!$D$77","v":245478.22026639539},{"$f":"+AI33*'Common Assumptions'!$D$77","v":245522.26631149949},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":245565.43143570155},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":30030.703185806036},{"$f":"+H37*'Common Assumptions'!$D$77","v":321277.54607295233},{"$f":"+I37*'Common Assumptions'!$D$77","v":298444.5160878246},{"$f":"+J37*'Common Assumptions'!$D$77","v":275595.80720123579},{"$f":"+K37*'Common Assumptions'!$D$77","v":105304.9459014341},{"$f":"+L37*'Common Assumptions'!$D$77","v":97443.838297500755},{"$f":"+M37*'Common Assumptions'!$D$77","v":104985.22428814533},{"$f":"+N37*'Common Assumptions'!$D$77","v":-73286.166866583837},{"$f":"+O37*'Common Assumptions'!$D$77","v":122735.14137662605},{"$f":"+P37*'Common Assumptions'!$D$77","v":122767.60489776627},{"$f":"+Q37*'Common Assumptions'!$D$77","v":122799.41914848368},{"$f":"+R37*'Common Assumptions'!$D$77","v":122830.59711418675},{"$f":"+S37*'Common Assumptions'!$D$77","v":122861.15152057576},{"$f":"+T37*'Common Assumptions'!$D$77","v":122891.09483883702},{"$f":"+U37*'Common Assumptions'!$D$77","v":114921.71614476472},{"$f":"+V37*'Common Assumptions'!$D$77","v":-81434.396362916275},{"$f":"+W37*'Common Assumptions'!$D$77","v":114974.95089084176},{"$f":"+X37*'Common Assumptions'!$D$77","v":115000.77243131267},{"$f":"+Y37*'Common Assumptions'!$D$77","v":115026.07754097419},{"$f":"+Z37*'Common Assumptions'!$D$77","v":115050.87654844244},{"$f":"+AA37*'Common Assumptions'!$D$77","v":115075.17957576134},{"$f":"+AB37*'Common Assumptions'!$D$77","v":115098.99654253385},{"$f":"+AC37*'Common Assumptions'!$D$77","v":115122.33716997095},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-81573.683072718151},{"$f":"+AE37*'Common Assumptions'!$D$77","v":115167.62732344982},{"$f":"+AF37*'Common Assumptions'!$D$77","v":115189.59533526858},{"$f":"+AG37*'Common Assumptions'!$D$77","v":115211.12398685096},{"$f":"+AH37*'Common Assumptions'!$D$77","v":115232.22206540167},{"$f":"+AI37*'Common Assumptions'!$D$77","v":115252.8981823814},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":115273.16077702153},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":446765.47751489887},1149505.740287256,1167380.9624768165,1238109.9489795445,1298901.8469071719,1617122.5214434015,1973423.3857636757,1302565.7037857182,2507273.4181176936,2507936.5918185324,2508586.5020453543,2509223.41406764,2509847.5878494801,2510459.2781556835,1469410.678583584,263297.9333526339,1470091.3462755585,1470421.5044833226,1470745.0595269315,1471062.143469668,1471372.8857335497,1471677.4131521538,1471975.8500223858,263748.26687272388,1472554.9369253844,1472835.823320152,1473111.0919870241,1473380.8552805586,1473645.2233082226,1473904.3039753332]

{"sheet":"ERR Cărpinenii de Sus","index":25,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Cărpinenii de Sus"]
["System Characteristics",null,"Region","Center",null,"Number","4-5-1",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":6},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":6},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1809},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1815},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.36363636363636365},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":7.9889807162534437E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.55702479338842981},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.5028925619834711}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.21914600550964189}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.27796143250688699}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":6},6,6,{"$f":"+$D$8","v":1815},1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815,1815]
["Land Area Served by Irrigation, Without Project",null,null,6,{"$f":"+D23*(1-0.02)","v":5.88},{"$f":"+E23*(1-0.02)","v":5.7623999999999995},5.6471519999999993,5.5342089599999991,5.4235247807999993,5.315054285183999,5.2087531994803191,5.1045781354907129,5.0024865727808985,4.9024368413252803,4.8043881044987744,4.7083003424087986,4.6141343355606228,4.5218516488494105,4.4314146158724226,4.3427863235549742,4.255930597083875,4.1708119851421976,4.0873957454393537,4.0056478305305667,3.9255348739199554,3.8470241764415563,3.770083692912725,3.6946820190544707,3.6207883786733812,3.5483726110999134,3.4774051588779149,3.4078570557003567,3.3396999145863493,3.2729059162946221,3.2074477979687295,3.1432988420093548]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.36363636363636365},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.38104338842975205},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.39845041322314051},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.41585743801652897},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.43326446280991737},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.45067148760330578},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.46807851239669424},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.48548553719008269},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.5028925619834711},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.5028925619834711}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":691.59375},723.1875,754.78125000000011,786.375,817.96875,849.5625,881.15625000000011,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75,912.75]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":2643921.3967398177},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":6009295.8278007424},6272206.4770698063,6869231.972778365,8422278.029195087,10709500.266487665,13142861.997149173,8895245.3648172449,16861149.094336342,16862044.295888107,16862921.593408838,16863781.344979152,16864623.901518062,16865449.606926192,6323124.1052851509,-1644788.2221709578,6323712.7735455967,6323998.3073826348,6324278.1305429302,6324552.3572400212,6324821.099403169,6325084.4667230556,6325342.5666965432,-1645353.0561383446,6325843.3838850986,6326086.3055153452,6326324.3687129868,6326557.6706466768,6326786.3065416915,6327010.3697188068]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":436470.69968393625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":456438.19530848169},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":476407.58027420146},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":551531.99162984348},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":717155.23819590488},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":893877.43112649966},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":1081699.882922994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":1280623.8462408329},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":1280693.02305181},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":1280760.8163265674},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":1280827.2537358301},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":1280892.3623969073},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":1280956.168884763},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":1281018.6992428615},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":959704.75105921191},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":959749.7916761504},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":959793.93148074998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":959837.18848925759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":959879.580357595},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":959921.12438856578},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":959961.83753891708},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":960001.73642626137},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":960040.83733585884},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":960079.1562272642},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":960116.7087408416},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":960153.51020414743},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":960189.57563818712},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":960224.91976354597},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":960259.55700639763},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":960293.50150439248}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":7.9889807162534437E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":9.7296831955922869E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":0.1147038567493113},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.13211088154269973},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.14951790633608816},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.16692493112947659},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.18433195592286503},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.20173898071625346},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.21914600550964189},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.21914600550964189}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":176.59375},208.1875,239.78125,271.375,302.96875,334.5625,366.15625,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006,397.75000000000006]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":37997.89423976891},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":978785.94549510954},1127391.7869267049,1282503.4523005162,1601060.3539691567,2205151.3408442861,2891853.3802446937,686110.77720005647,4157247.9582807967,4157468.6922825873,4157685.0116043417,4157897.0045396616,4158104.757616275,4158308.3556313561,1408839.4712171694,-2063409.1331945439,1408970.6436597523,1409034.2689192761,1409096.6216736091,1409157.7273728554,1409217.6109581171,1409276.2968716733,1409333.8090669587,-2064118.2267485664,1409445.4057306901,1409499.5357487951,1409552.5831665376,1409604.5696359253,1409655.5163759254,1409705.4441811258]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":222514.73438784288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":262340.39959046867},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":302170.6527686597},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":380005.94834230957},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":530339.39607746026},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":702812.5913751293},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":897428.76436661766},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":1114191.0092417852},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":1114251.2997409715},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":1114310.384430174},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":1114368.2874255925},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":1114425.0323611028},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":1114480.6423979027},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":1114535.1402339668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":696377.02827348281},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":696409.74059958034},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":696441.79867915576},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":696473.21559713967},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":696504.00417676393},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":696534.17698479572},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":696563.74633666687},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":696592.7243015006},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":696621.12270703772},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":696648.95314446394},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":696676.22697314178},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":696702.95532524597},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":696729.14911030815},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":696754.81901966908},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":696779.97553084267},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":696804.628911793}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.55702479338842981},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.52214187327823691},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.48725895316804413},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.45237603305785123},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.4174931129476584},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.38261019283746556},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.34772727272727266},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.31284435261707982},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.27796143250688699},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.27796143250688699}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":947.6875},884.37500000000011,821.0625,757.75,694.4375,631.12499999999989,567.81249999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989,504.49999999999989]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-2036408.1836307577},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":2067073.1032777983},1919208.532492849,1771323.6871911155,676424.6459645842,501741.49518706789,562063.2545120616,-1855075.556880235,786437.93432310806,786479.68735157361,786520.60531947005,786560.70492800849,786600.00254437618,786638.51420841657,673641.14774704329,-1968865.7235633358,673703.86048614897,673734.27933192521,673764.08980078599,673793.3040602695,673821.93403456348,673849.99140937137,673877.48763668328,-1969542.4347067904,673930.84131615912,673956.72054533532,673982.08218992781,674006.93660162867,674031.29392509535,674055.16410209273]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":2386177.8692247206},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":2226902.5997435828},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":2067604.8513576407},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":1908285.2686492999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":728726.8664205122},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":794791.54752509994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":834284.33142313384},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":847200.60476750322},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":847246.48769422527},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":847291.45296241285},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":847335.51892523665},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":847378.70356880419},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":847421.02451950021},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":847462.49905118241},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":847503.14409223082},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":847542.97623245837},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":847582.01172988128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":847620.26651735592},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":847657.75620908081},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":847694.4961069714},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":847730.50120690407},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":847765.78620483819},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":847800.3655028136},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":847834.25321482937},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":847867.46317260503},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":847900.00893122505},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":847931.90377467265},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":847963.16072125139},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":847993.79252889846},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":848023.81170039263}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,645511.10734882881,9055154.8765736502,9318806.7964893598,9923059.1122699976,10699763.029128827,13416393.10251902,16596778.631905928,7726280.5851370664,21804834.986940246,21805992.675522268,21807127.210332651,21808239.054446824,21809328.661678713,21810396.476765964,8405604.7242493629,-5677063.0789288376,8406387.2776914984,8406766.8556338362,8407138.8420173246,8407503.3886731453,8407860.6443958506,8408210.7550041005,8408553.8634001855,-5679013.7175937016,8409219.6309319474,8409542.5618094765,8409859.0340694524,8410169.1768842302,8410473.1168427132,8410770.9780020248]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":196517.54476695546},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":165381.4078629108},134245.27095886611,83530.074120607213,-148909.39281764507,-203356.98048050902,-266026.47117648448,-336917.86490557145,-336917.86490557145,-336917.86490557145,-336917.86490557145,-336917.86490557145,-336917.86490557145,-336917.86490557145,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093,-30400.126316500093]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":512762.4140625},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":540468.66712499992},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":568174.92018749996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":654676.3665},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":806642.85328124987},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":1020652.7321249996},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":1252223.0470312499},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1501353.7979999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":666412.03300000005},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":666412.03300000005}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":2142.8571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":4285.7142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":6428.5714285714294},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":8571.4285714285725},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":10714.285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":12857.142857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":15000.000000000002},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":17142.857142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":19285.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":21428.571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":23571.428571428572},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":25714.285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":27857.142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":30000.000000000004},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":32142.857142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":34285.71428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":36428.571428571435},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":38571.42857142858},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":40714.285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":42857.142857142862}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":87.5}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":1354878.5661782841},9761092.4515615609,10021314.487635726,10661353.052890604,11357583.989592431,14233776.354163511,17583062.707760695,8890804.0182314944,22969358.420034673,22970516.108616695,22973793.500569936,22977048.201826967,22980280.666201711,22983491.33843182,9052418.4166471492,-5028106.5293881949,9057486.6843749993,9060009.1194601934,9062523.9629865382,9065031.3667852171,9067531.4796507787,9070024.4474018868,9072510.4129408281,-5012914.3109102016,9077461.8947583046,9079927.68277869,9082387.0121815242,9084840.0121391583,9087286.8092404995,9089727.5275426675]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":11484852.071005916},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":32504298.314167686},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":54520780.947826244},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":43835499.944189221},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":17978404.873472564},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":1273809.9386374648},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":1251484.1857944338},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":1228671.5945283386},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":1096243.6116186911},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":884281.25558198057}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":3158479.2549330755},{"$f":"SUM(E50:E53)*0.09","v":5138903.3097111629},{"$f":"SUM(F50:F53)*0.09","v":4158441.132597758},1791373.65378926,131899.9563030373,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":413614.94257150521},{"$f":"+'Common Assumptions'!F85*$D$8","v":886317.73408179695},{"$f":"+'Common Assumptions'!G85*$D$8","v":407354.54638495744},{"$f":"+'Common Assumptions'!H85*$D$8","v":255001.16063969018},{"$f":"+'Common Assumptions'!I85*$D$8","v":242277.12496557238},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1523625.0916518026},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1573646.5010494217},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1523625.0916518026},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1585813.8709028966},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1556071.4112610691}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":11484852.071005916},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":40189933.232857227},64697793.208299756,52294322.243942946,23536340.3941014,3395803.5625634268,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-11484852.071005916},-40189933.232857227,-64697793.208299756,-52294322.243942946,-22181461.827923115,6365288.8889981341,10021314.487635726,10661353.052890604,11357583.989592431,14233776.354163511,17583062.707760695,8890804.0182314944,22969358.420034673,22970516.108616695,22973793.500569936,22977048.201826967,22980280.666201711,22983491.33843182,9052418.4166471492,-5028106.5293881949,9057486.6843749993,9060009.1194601934,9062523.9629865382,9065031.3667852171,9067531.4796507787,9070024.4474018868,9072510.4129408281,-5012914.3109102016,9077461.8947583046,9079927.68277869,9082387.0121815242,9084840.0121391583,9087286.8092404995,9089727.5275426675]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":267500.08711386757},{"$f":"+E53*'Common Assumptions'!$D$97","v":262811.6790168311},{"$f":"+F53*'Common Assumptions'!$D$97","v":258021.03485095111},{"$f":"+G53*'Common Assumptions'!$D$97","v":230211.15843992512},{"$f":"+H53*'Common Assumptions'!$D$97","v":185699.06367221591}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":4.1248881895252332E-2},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":11484852.071005916},{"$f":"+D57-D59","v":39922433.145743363},64434981.529282928,52036301.209091999,23306129.235661473,3210104.4988912111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.26546504820936645},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.27328822314049589},0.28111139807162538,0.30783677685950411,0.35652741907713498,0.42270334022038575,0.49383974690082649,0.56993663911845727,0.56993663911845727,0.56993663911845727,0.56993663911845727,0.56993663911845727,0.56993663911845727,0.56993663911845727,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627,0.30303581267217627]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":481.81906250000009},{"$f":"+H66*$D$8","v":496.01812500000005},510.21718750000008,558.72375,647.09726562499998,767.20656250000013,896.31914062500005,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01,550.01]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.21043853305785126},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.21826549586776861},0.22609245867768599,0.25573553719008268,0.30228047520661161,0.37944421487603314,0.46217716942148768,0.55047933884297517,0.55047933884297517,0.55047933884297517,0.55047933884297517,0.55047933884297517,0.55047933884297517,0.55047933884297517,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859,0.24747658402203859]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.23977840909090908},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.23192045454545457},0.22406250000000003,0.22352754820936641,0.1554566976584022,0.1881022727272727,0.22126592630853997,0.25494765840220385,0.25494765840220385,0.25494765840220385,0.25494765840220385,0.25494765840220385,0.25494765840220385,0.25494765840220385,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584,0.196931129476584]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":435.1978125},{"$f":"+H69*$D$8","v":420.93562500000002},406.67343750000003,405.70250000000004,282.15390624999998,341.40562499999993,401.59765625000006,462.72999999999996,462.72999999999996,462.72999999999996,462.72999999999996,462.72999999999996,462.72999999999996,462.72999999999996,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995,357.42999999999995]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":4054739.6668800004},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":4068524.2694399999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":4082308.8720000004},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":4315747.1820800006},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":4265804.8791999994},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":5084441.9884799998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":5950780.2968000006},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":6864819.8041599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":4084749.8137599993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":4084749.8137599993}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3194532677635245},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3159653681688717},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3125010235335273},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.2571940509703898},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.2685175642592483},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.1109681631647197},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.9914483465713957},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.8980516487075896},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":3.3118900031377185}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0.90972663388176223},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.72638614726754869},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.54375030706005811},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.35143881019407797},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":34337421.586283833},null,{"$f":"+G74*G73*G72","v":12244482.765393373},{"$f":"+H74*H73*H72","v":9799737.6747466084},7352946.3495699065,4940254.796573949,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":7.0909090909090894E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.14181818181818179},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.10472727272727274}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.20945454545454548},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.23927272727272725}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.4785454545454545},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":113230150.82235914}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":8029047.0583127374}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":11858284.886123432}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":15234602.110644683}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":86137263.825591028}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":144512789.01860836}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":143670263.12622273}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":92537.248885893627},{"$f":"+H29*'Common Assumptions'!$D$77","v":210325.35397302601},{"$f":"+I29*'Common Assumptions'!$D$77","v":219527.22669744323},{"$f":"+J29*'Common Assumptions'!$D$77","v":240423.1190472428},{"$f":"+K29*'Common Assumptions'!$D$77","v":294779.73102182808},{"$f":"+L29*'Common Assumptions'!$D$77","v":374832.50932706834},{"$f":"+M29*'Common Assumptions'!$D$77","v":460000.16990022111},{"$f":"+N29*'Common Assumptions'!$D$77","v":311333.58776860358},{"$f":"+O29*'Common Assumptions'!$D$77","v":590140.21830177202},{"$f":"+P29*'Common Assumptions'!$D$77","v":590171.55035608378},{"$f":"+Q29*'Common Assumptions'!$D$77","v":590202.25576930935},{"$f":"+R29*'Common Assumptions'!$D$77","v":590232.34707427036},{"$f":"+S29*'Common Assumptions'!$D$77","v":590261.83655313216},{"$f":"+T29*'Common Assumptions'!$D$77","v":590290.73624241678},{"$f":"+U29*'Common Assumptions'!$D$77","v":221309.3436849803},{"$f":"+V29*'Common Assumptions'!$D$77","v":-57567.587775983528},{"$f":"+W29*'Common Assumptions'!$D$77","v":221329.94707409589},{"$f":"+X29*'Common Assumptions'!$D$77","v":221339.94075839224},{"$f":"+Y29*'Common Assumptions'!$D$77","v":221349.73456900258},{"$f":"+Z29*'Common Assumptions'!$D$77","v":221359.33250340077},{"$f":"+AA29*'Common Assumptions'!$D$77","v":221368.73847911094},{"$f":"+AB29*'Common Assumptions'!$D$77","v":221377.95633530695},{"$f":"+AC29*'Common Assumptions'!$D$77","v":221386.98983437903},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-57587.356964842067},{"$f":"+AE29*'Common Assumptions'!$D$77","v":221404.51843597848},{"$f":"+AF29*'Common Assumptions'!$D$77","v":221413.02069303711},{"$f":"+AG29*'Common Assumptions'!$D$77","v":221421.35290495455},{"$f":"+AH29*'Common Assumptions'!$D$77","v":221429.5184726337},{"$f":"+AI29*'Common Assumptions'!$D$77","v":221437.52072895924},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":221445.36294015826}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":1329.926298391912},{"$f":"+H33*'Common Assumptions'!$D$77","v":34257.508092328841},{"$f":"+I33*'Common Assumptions'!$D$77","v":39458.712542434674},{"$f":"+J33*'Common Assumptions'!$D$77","v":44887.62083051807},{"$f":"+K33*'Common Assumptions'!$D$77","v":56037.11238892049},{"$f":"+L33*'Common Assumptions'!$D$77","v":77180.296929550022},{"$f":"+M33*'Common Assumptions'!$D$77","v":101214.86830856428},{"$f":"+N33*'Common Assumptions'!$D$77","v":24013.877202001979},{"$f":"+O33*'Common Assumptions'!$D$77","v":145503.6785398279},{"$f":"+P33*'Common Assumptions'!$D$77","v":145511.40422989056},{"$f":"+Q33*'Common Assumptions'!$D$77","v":145518.97540615196},{"$f":"+R33*'Common Assumptions'!$D$77","v":145526.39515888816},{"$f":"+S33*'Common Assumptions'!$D$77","v":145533.66651656965},{"$f":"+T33*'Common Assumptions'!$D$77","v":145540.79244709748},{"$f":"+U33*'Common Assumptions'!$D$77","v":49309.381492600936},{"$f":"+V33*'Common Assumptions'!$D$77","v":-72219.319661809044},{"$f":"+W33*'Common Assumptions'!$D$77","v":49313.972528091334},{"$f":"+X33*'Common Assumptions'!$D$77","v":49316.199412174668},{"$f":"+Y33*'Common Assumptions'!$D$77","v":49318.381758576325},{"$f":"+Z33*'Common Assumptions'!$D$77","v":49320.520458049941},{"$f":"+AA33*'Common Assumptions'!$D$77","v":49322.616383534099},{"$f":"+AB33*'Common Assumptions'!$D$77","v":49324.670390508574},{"$f":"+AC33*'Common Assumptions'!$D$77","v":49326.683317343559},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-72244.137936199826},{"$f":"+AE33*'Common Assumptions'!$D$77","v":49330.589200574155},{"$f":"+AF33*'Common Assumptions'!$D$77","v":49332.483751207837},{"$f":"+AG33*'Common Assumptions'!$D$77","v":49334.340410828823},{"$f":"+AH33*'Common Assumptions'!$D$77","v":49336.159937257391},{"$f":"+AI33*'Common Assumptions'!$D$77","v":49337.943073157396},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":49339.690546339407},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-71274.286427076528},{"$f":"+H37*'Common Assumptions'!$D$77","v":72347.558614722948},{"$f":"+I37*'Common Assumptions'!$D$77","v":67172.298637249725},{"$f":"+J37*'Common Assumptions'!$D$77","v":61996.329051689048},{"$f":"+K37*'Common Assumptions'!$D$77","v":23674.86260876045},{"$f":"+L37*'Common Assumptions'!$D$77","v":17560.952331547378},{"$f":"+M37*'Common Assumptions'!$D$77","v":19672.213907922156},{"$f":"+N37*'Common Assumptions'!$D$77","v":-64927.644490808227},{"$f":"+O37*'Common Assumptions'!$D$77","v":27525.327701308786},{"$f":"+P37*'Common Assumptions'!$D$77","v":27526.789057305079},{"$f":"+Q37*'Common Assumptions'!$D$77","v":27528.221186181454},{"$f":"+R37*'Common Assumptions'!$D$77","v":27529.624672480299},{"$f":"+S37*'Common Assumptions'!$D$77","v":27531.00008905317},{"$f":"+T37*'Common Assumptions'!$D$77","v":27532.347997294582},{"$f":"+U37*'Common Assumptions'!$D$77","v":23577.440171146518},{"$f":"+V37*'Common Assumptions'!$D$77","v":-68910.300324716765},{"$f":"+W37*'Common Assumptions'!$D$77","v":23579.635117015216},{"$f":"+X37*'Common Assumptions'!$D$77","v":23580.699776617384},{"$f":"+Y37*'Common Assumptions'!$D$77","v":23581.743143027514},{"$f":"+Z37*'Common Assumptions'!$D$77","v":23582.765642109436},{"$f":"+AA37*'Common Assumptions'!$D$77","v":23583.767691209723},{"$f":"+AB37*'Common Assumptions'!$D$77","v":23584.749699328},{"$f":"+AC37*'Common Assumptions'!$D$77","v":23585.712067283916},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-68933.985214737666},{"$f":"+AE37*'Common Assumptions'!$D$77","v":23587.579446065571},{"$f":"+AF37*'Common Assumptions'!$D$77","v":23588.485219086739},{"$f":"+AG37*'Common Assumptions'!$D$77","v":23589.372876647474},{"$f":"+AH37*'Common Assumptions'!$D$77","v":23590.242781057004},{"$f":"+AI37*'Common Assumptions'!$D$77","v":23591.095287378339},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":23591.930743573248},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":22592.888757209017},316930.4206800778,326158.23787712766,347307.06892944995,374491.706019509,469573.75858816574,580887.2521167075,270419.82047979732,763169.22454290872,763209.74364327942,763249.45236164273,763288.36690563883,763326.50315875502,763363.87668680889,294196.16534872778,-198697.20776250935,294223.55471920245,294236.83994718431,294249.85947060643,294262.61860356014,294275.12255385477,294287.37642514351,294299.38521900651,-198765.48011577956,294322.68708261824,294333.98966333171,294345.06619243085,294355.92119094811,294366.55908949499,294376.9842300709]

{"sheet":"ERR Cahul","index":26,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Cahul"]
["System Characteristics",null,"Region","South",null,"Number","6-9",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":0},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":1},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":1929},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":1930},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.17150259067357512},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":2.5388601036269429E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.80310880829015541},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.372279792746114}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.22616580310880829}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.4015544041450777}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":1},1,1,{"$f":"+$D$8","v":1930},1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930,1930]
["Land Area Served by Irrigation, Without Project",null,null,1,{"$f":"+D23*(1-0.02)","v":0.98},{"$f":"+E23*(1-0.02)","v":0.96039999999999992},0.94119199999999992,0.92236815999999988,0.90392079679999982,0.8858423808639998,0.86812553324671982,0.85076302258178538,0.83374776213014967,0.81707280688754669,0.80073135074979573,0.78471672373479984,0.7690223892601038,0.75364194147490171,0.73856910264540365,0.72379772059249559,0.70932176618064569,0.69513533085703272,0.68123262423989206,0.66760797175509423,0.6542558123199923,0.64117069607359245,0.62834728215212055,0.61578033650907815,0.60346472977889654,0.59139543518331861,0.57956752647965226,0.56797617595005923,0.55661665243105807,0.54548431938243691,0.53457463299478813,0.52388314033489236]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.17150259067357512},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.19659974093264249},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.22169689119170985},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.24679404145077721},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.27189119170984455},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.29698834196891188},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.32208549222797928},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.34718264248704667},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.372279792746114},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.372279792746114}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":379.4375},427.875,476.3125,524.75,573.18749999999989,621.625,670.06250000000011,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5,718.5]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":1966564.0217610025},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":4142146.8085267413},4611101.7682549944,5382261.7872223975,6990831.5570598869,9253334.0122883581,11776393.123172952,9173545.8208612725,15457890.188685769,15458018.510040171,15458144.264967486,15458267.504796255,15458388.279828446,15458506.639359994,8677043.0718642827,2392496.2445474784,8677169.4064776804,8677230.6851457134,8677290.7382403873,8677349.5902731661,8677407.2652652897,8677463.7867575716,8677519.1778200082,2392624.9010490547,8677626.6586375572,8677678.7922623921,8677729.8832147326,8677779.9523480255,8677829.0200986527,8677877.1064942665]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":30538.908625324508},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":34437.720883579626},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":38336.601572613683},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":46928.387311168357},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":64075.777570334249},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":83389.388974685571},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":104869.26962802779},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":128515.46559029972},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":128516.55149466191},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":128517.61568093687},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":128518.65858348632},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":128519.6806279848},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":128520.68223159328},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":128521.66380312962},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":134808.95991470691},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":134809.94975107556},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":134810.91979071687},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":134811.87042956532},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":134812.80205563683},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":134813.71504918687},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":134814.60978286594},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":134815.48662187142},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":134816.34592409679},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":134817.18804027766},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":134818.01331413491},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":134818.82208251502},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":134819.6146755275},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":134820.39141667975},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":134821.15262300897},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":134821.89860521158}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":2.5388601036269429E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":5.0485751295336785E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":7.5582901554404142E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.10068005181347149},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.12577720207253884},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.15087435233160623},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.17597150259067357},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.2010686528497409},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.22616580310880829},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.22616580310880829}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":97.4375},145.875,194.31249999999997,242.74999999999997,291.1875,339.625,388.06249999999994,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5,436.5]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":273735.95734140807},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":1065941.5870814093},1419898.9229176417,1849639.2527326483,2591502.5284753526,3712003.7832325399,5029168.7916494403,3270638.0237941132,7088456.1215670696,7088514.9653134644,7088572.6321849301,7088629.1457189675,7088684.5289823236,7088738.8045804128,3927647.2766303318,109676.79658336975,3927704.4617028935,3927732.1993512204,3927759.3822465818,3927786.0214840351,3927812.1279367395,3927837.7122603902,3927862.7848975677,109682.69853809083,3927911.4358427469,3927935.0340082776,3927958.1602104967,3927980.8238886721,3928003.0342932842,3928024.8004898038]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":15660.078627764109},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":23445.144224947893},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":31230.355520669913},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":43350.786792711355},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":65001.663499373695},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":90978.033616860354},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":121279.99996041099},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":155907.66108009696},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":155908.98048790239},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":155910.2735075517},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":155911.54066680805},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":155912.78248287927},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":155913.99946262903},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":155915.19210278383},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":136384.35131053263},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":136385.35354568672},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":136386.33573613773},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":136387.29828277967},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":136388.24157848881},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":136389.16600828376},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":136390.07194948281},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":136390.95977185789},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":136391.82983778545},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":136392.68250239445},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":136393.5181137113},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":136394.33701280181},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":136395.13953391049},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":136395.92600459701},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":136396.69674586982},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":136397.45207231713}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.80310880829015541},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.75291450777202074},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.70272020725388595},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.65252590673575128},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.6023316062176165},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.55213730569948183},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.50194300518134716},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.45174870466321243},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.4015544041450777},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.4015544041450777}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":1453.125},1356.25,1259.375,1162.4999999999998,1065.625,968.75,871.875,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775,775]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-117868.24570913363},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":5990196.8141638432},5562378.8051032955,5134551.6306603951,1961131.4809749522,1776314.3043418298,1919615.1176093884,-1784923.1812414806,2282123.6291946052,2282142.5737242303,2282161.1393632628,2282179.333689515,2282197.1641292418,2282214.6379601741,2116532.8211160316,-1950736.1585007492,2116563.6367508154,2116578.5838900302,2116593.2320864615,2116607.5873189634,2116621.6554468158,2116635.4422121113,2116648.9532421008,-1950841.0493801665,2116675.1700446918,2116687.8865180295,2116700.3486619005,2116712.5615628939,2116724.5302058677,2116736.2594759823]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":466726.70995039155},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":435615.84600851696},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":404504.29598636454},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":373392.0795556166},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":142616.33994813351},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":155582.86180275827},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":163363.44553524785},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":165957.95033879613},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":165959.35589350294},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":165960.73333711561},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":165962.08323185606},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":165963.40612870167},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":165964.70256761037},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":165965.97307774087},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":165967.21817766881},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":165968.43837559817},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":165969.63416956895},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":165970.80604766027},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":165971.95448818983},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":165973.07995990873},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":165974.18292219331},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":165975.26382523219},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":165976.32311021027},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":165977.36120948879},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":165978.37854678175},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":165979.37553732886},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":165980.352588065},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":165981.31009778645},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":165982.24845731346},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":165983.16804964992}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,2122431.733393277,11198285.209771995,11593379.496275932,12366452.670615442,11543465.566510193,14741652.099862728,18725177.032431781,10659260.663413905,24828469.939447444,24828676.049077868,24828878.036515679,24829075.984204739,24829269.972940013,24829460.081900582,14721223.169610646,551436.88263009908,14721437.50493139,14721541.468386963,14721643.35257343,14721743.199076165,14721841.048648845,14721936.941230074,14722030.915959677,551466.55020697904,14722213.264524996,14722301.712788699,14722388.39208713,14722473.337799592,14722556.584597804,14722638.166460052]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":462493.59958743752},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":413717.0468787321},364940.4941700268,302915.32701267843,-16660.030730524573,-58955.59277316973,-114239.00678132812,-182510.27275500007,-182510.27275500007,-182510.27275500007,-182510.27275500007,-182510.27275500007,-182510.27275500007,-182510.27275500007,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198,33678.745759714198]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":486774.37968750001},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":528452.18437499995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":570129.98906249995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":666045.68749999988},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":797406.62109374977},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":1038374.1093749998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":1306503.65234375},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":1601795.2499999995},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":1021167.4349999997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":1021167.4349999997}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":0}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":0}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":3071699.7126682145},12140454.441025726,12528449.979508458,13335413.685128121,12324212.156873418,15721070.616464559,19917441.677994203,12078545.640658904,26247754.916692443,26247961.026322868,26248163.013760678,26248360.961449739,26248554.950185012,26248745.059145581,15776069.350370359,1606283.0633898131,15776283.685691103,15776387.649146676,15776489.533333145,15776589.379835878,15776687.229408558,15776783.121989787,15776877.096719392,1606312.730966693,15777059.445284709,15777147.893548414,15777234.572846845,15777319.518559307,15777402.765357517,15777484.347219765]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":6372692.307692307},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":18035921.625544265},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":30252384.550318222},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":24323356.676348899},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":9975822.2163780704},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":1354519.6592673869},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":1330779.3270431168},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":1306521.3098841286},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":1165702.5732364045},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":940310.0954673402}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":1863589.2278136606},{"$f":"SUM(E50:E53)*0.09","v":2961884.1966478224},{"$f":"SUM(F50:F53)*0.09","v":2409354.7128741499},1077392.52119635,136942.55189271967,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":439821.94995206891},{"$f":"+'Common Assumptions'!F85*$D$8","v":942475.60704014776},{"$f":"+'Common Assumptions'!G85*$D$8","v":433164.8895443349},{"$f":"+'Common Assumptions'!H85*$D$8","v":271158.25897223252},{"$f":"+'Common Assumptions'!I85*$D$8","v":257628.01718102189},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["    Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1620163.3205994375},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1673354.1305924978},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1620163.3205994375},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1686292.435725945},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":1654665.467621963}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":6372692.307692307},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":24630121.474072509},38487538.341478489,31233290.843841806,15005871.229187306,3570819.9466148121,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-6372692.307692307},-24630121.474072509,-38487538.341478489,-31233290.843841806,-11934171.516519092,8569634.4944109134,12528449.979508458,13335413.685128121,12324212.156873418,15721070.616464559,19917441.677994203,12078545.640658904,26247754.916692443,26247961.026322868,26248163.013760678,26248360.961449739,26248554.950185012,26248745.059145581,15776069.350370359,1606283.0633898131,15776283.685691103,15776387.649146676,15776489.533333145,15776589.379835878,15776687.229408558,15776783.121989787,15776877.096719392,1606312.730966693,15777059.445284709,15777147.893548414,15777234.572846845,15777319.518559307,15777402.765357517,15777484.347219765]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":284449.12844615121},{"$f":"+E53*'Common Assumptions'!$D$97","v":279463.65867905453},{"$f":"+F53*'Common Assumptions'!$D$97","v":274369.47507566703},{"$f":"+G53*'Common Assumptions'!$D$97","v":244797.54037964492},{"$f":"+H53*'Common Assumptions'!$D$97","v":197465.12004814143}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":0.11243804033571148},"*"]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":6372692.307692307},{"$f":"+D57-D59","v":24345672.345626358},38208074.682799436,30958921.36876614,14761073.688807661,3373354.8265666706,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.20716936528497409},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.21846308290155442},0.22975680051813474,0.25371113989637306,0.28743320919689119,0.34637791450777211,0.41247530764248708,0.48572538860103631,0.48572538860103631,0.48572538860103631,0.48572538860103631,0.48572538860103631,0.48572538860103631,0.48572538860103631,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656,0.33173056994818656]
[null,"Hectares HVA",null,null,null,null,{"$f":"+G66*$D$8","v":399.83687500000002},{"$f":"+H66*$D$8","v":421.63375000000002},443.43062500000008,489.66250000000002,554.74609375,668.5093750000002,796.07734375000007,937.45,937.45,937.45,937.45,937.45,937.45,937.45,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24,640.24]
[null,"Fraction of land irrigated HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.1521693652849741},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.16346308290155442},0.17475680051813475,0.20069948186528497,0.22577720207253885,0.29502590673575135,0.37230569948186532,0.45761658031088087,0.45761658031088087,0.45761658031088087,0.45761658031088087,0.45761658031088087,0.45761658031088087,0.45761658031088087,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346,0.28566839378238346]
[null,"Fraction of land irrigated grains & tech",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.29783063471502591},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.28653691709844559},0.27524319948186532,0.26918393782383421,0.1576627266839378,0.1914540155440414,0.22599821891191707,0.26129533678756472,0.26129533678756472,0.26129533678756472,0.26129533678756472,0.26129533678756472,0.26129533678756472,0.26129533678756472,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545,0.25370984455958545]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":574.81312500000001},{"$f":"+H69*$D$8","v":553.01625000000001},531.21937500000001,519.52499999999998,304.28906249999994,369.50624999999991,436.17656249999993,504.2999999999999,504.2999999999999,504.2999999999999,504.2999999999999,504.2999999999999,504.2999999999999,504.2999999999999,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991,489.65999999999991]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":5055213.960183125},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":5076317.8471362498},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":5097421.7340893745},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":5307601.2189499997},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":4651460.5091562495},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":5618834.4064250002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":6672651.4375062492},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":7812911.6023999993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":6031544.289379999},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":6031544.289379999}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3075903939546429},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3048981522791814},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3022282029573584},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.276796150455259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.3638021699971035},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.2426311585649499},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.1506157665600278},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.0790125482789759},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":1.202764480029461}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":0},null,{"$f":"+G74*G73*G72","v":0},{"$f":"+H74*H73*H72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":3.601554404145077E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":7.203108808290154E-2},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":4.0989119170984453E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":8.1978238341968906E-2},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":8.7809326424870465E-2}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.17561865284974093},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":145040034.92427975}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":5223695.765588955}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":5945063.2760750493}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":6790804.4952656431}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":132304167.15293907}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":87730944.229935259}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":86835035.15428555}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":68829.740761635097},{"$f":"+H29*'Common Assumptions'!$D$77","v":144975.13829843595},{"$f":"+I29*'Common Assumptions'!$D$77","v":161388.56188892483},{"$f":"+J29*'Common Assumptions'!$D$77","v":188379.16255278394},{"$f":"+K29*'Common Assumptions'!$D$77","v":244679.10449709606},{"$f":"+L29*'Common Assumptions'!$D$77","v":323866.69043009257},{"$f":"+M29*'Common Assumptions'!$D$77","v":412173.75931105338},{"$f":"+N29*'Common Assumptions'!$D$77","v":321074.10373014456},{"$f":"+O29*'Common Assumptions'!$D$77","v":541026.156604002},{"$f":"+P29*'Common Assumptions'!$D$77","v":541030.64785140601},{"$f":"+Q29*'Common Assumptions'!$D$77","v":541035.04927386204},{"$f":"+R29*'Common Assumptions'!$D$77","v":541039.36266786896},{"$f":"+S29*'Common Assumptions'!$D$77","v":541043.5897939956},{"$f":"+T29*'Common Assumptions'!$D$77","v":541047.73237759981},{"$f":"+U29*'Common Assumptions'!$D$77","v":303696.50751524995},{"$f":"+V29*'Common Assumptions'!$D$77","v":83737.368559161754},{"$f":"+W29*'Common Assumptions'!$D$77","v":303700.92922671884},{"$f":"+X29*'Common Assumptions'!$D$77","v":303703.07398009999},{"$f":"+Y29*'Common Assumptions'!$D$77","v":303705.17583841359},{"$f":"+Z29*'Common Assumptions'!$D$77","v":303707.23565956083},{"$f":"+AA29*'Common Assumptions'!$D$77","v":303709.25428428518},{"$f":"+AB29*'Common Assumptions'!$D$77","v":303711.23253651505},{"$f":"+AC29*'Common Assumptions'!$D$77","v":303713.17122370034},{"$f":"+AD29*'Common Assumptions'!$D$77","v":83741.871536716921},{"$f":"+AE29*'Common Assumptions'!$D$77","v":303716.9330523145},{"$f":"+AF29*'Common Assumptions'!$D$77","v":303718.75772918377},{"$f":"+AG29*'Common Assumptions'!$D$77","v":303720.54591251566},{"$f":"+AH29*'Common Assumptions'!$D$77","v":303722.29833218094},{"$f":"+AI29*'Common Assumptions'!$D$77","v":303724.01570345287},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":303725.69872729934}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":9580.7585069492834},{"$f":"+H33*'Common Assumptions'!$D$77","v":37307.955547849328},{"$f":"+I33*'Common Assumptions'!$D$77","v":49696.462302117463},{"$f":"+J33*'Common Assumptions'!$D$77","v":64737.373845642695},{"$f":"+K33*'Common Assumptions'!$D$77","v":90702.588496637341},{"$f":"+L33*'Common Assumptions'!$D$77","v":129920.13241313891},{"$f":"+M33*'Common Assumptions'!$D$77","v":176020.90770773042},{"$f":"+N33*'Common Assumptions'!$D$77","v":114472.33083279397},{"$f":"+O33*'Common Assumptions'!$D$77","v":248095.96425484747},{"$f":"+P33*'Common Assumptions'!$D$77","v":248098.02378597128},{"$f":"+Q33*'Common Assumptions'!$D$77","v":248100.04212647257},{"$f":"+R33*'Common Assumptions'!$D$77","v":248102.02010016388},{"$f":"+S33*'Common Assumptions'!$D$77","v":248103.95851438135},{"$f":"+T33*'Common Assumptions'!$D$77","v":248105.85816031447},{"$f":"+U33*'Common Assumptions'!$D$77","v":137467.65468206163},{"$f":"+V33*'Common Assumptions'!$D$77","v":3838.6878804179419},{"$f":"+W33*'Common Assumptions'!$D$77","v":137469.65615960129},{"$f":"+X33*'Common Assumptions'!$D$77","v":137470.62697729273},{"$f":"+Y33*'Common Assumptions'!$D$77","v":137471.57837863037},{"$f":"+Z33*'Common Assumptions'!$D$77","v":137472.51075194124},{"$f":"+AA33*'Common Assumptions'!$D$77","v":137473.42447778588},{"$f":"+AB33*'Common Assumptions'!$D$77","v":137474.31992911367},{"$f":"+AC33*'Common Assumptions'!$D$77","v":137475.1974714149},{"$f":"+AD33*'Common Assumptions'!$D$77","v":3838.8944488331795},{"$f":"+AE33*'Common Assumptions'!$D$77","v":137476.90025449614},{"$f":"+AF33*'Common Assumptions'!$D$77","v":137477.72619028972},{"$f":"+AG33*'Common Assumptions'!$D$77","v":137478.5356073674},{"$f":"+AH33*'Common Assumptions'!$D$77","v":137479.32883610352},{"$f":"+AI33*'Common Assumptions'!$D$77","v":137480.10620026497},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":137480.86801714313},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-4125.3885998196774},{"$f":"+H37*'Common Assumptions'!$D$77","v":209656.88849573454},{"$f":"+I37*'Common Assumptions'!$D$77","v":194683.25817861536},{"$f":"+J37*'Common Assumptions'!$D$77","v":179709.30707311386},{"$f":"+K37*'Common Assumptions'!$D$77","v":68639.601834123328},{"$f":"+L37*'Common Assumptions'!$D$77","v":62171.000651964052},{"$f":"+M37*'Common Assumptions'!$D$77","v":67186.529116328602},{"$f":"+N37*'Common Assumptions'!$D$77","v":-62472.311343451831},{"$f":"+O37*'Common Assumptions'!$D$77","v":79874.327021811187},{"$f":"+P37*'Common Assumptions'!$D$77","v":79874.99008034807},{"$f":"+Q37*'Common Assumptions'!$D$77","v":79875.639877714202},{"$f":"+R37*'Common Assumptions'!$D$77","v":79876.276679133036},{"$f":"+S37*'Common Assumptions'!$D$77","v":79876.900744523475},{"$f":"+T37*'Common Assumptions'!$D$77","v":79877.512328606099},{"$f":"+U37*'Common Assumptions'!$D$77","v":74078.648739061115},{"$f":"+V37*'Common Assumptions'!$D$77","v":-68275.765547526229},{"$f":"+W37*'Common Assumptions'!$D$77","v":74079.727286278547},{"$f":"+X37*'Common Assumptions'!$D$77","v":74080.250436151066},{"$f":"+Y37*'Common Assumptions'!$D$77","v":74080.763123026161},{"$f":"+Z37*'Common Assumptions'!$D$77","v":74081.265556163722},{"$f":"+AA37*'Common Assumptions'!$D$77","v":74081.757940638563},{"$f":"+AB37*'Common Assumptions'!$D$77","v":74082.240477423897},{"$f":"+AC37*'Common Assumptions'!$D$77","v":74082.713363473536},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-68279.436728305838},{"$f":"+AE37*'Common Assumptions'!$D$77","v":74083.630951564221},{"$f":"+AF37*'Common Assumptions'!$D$77","v":74084.076028131036},{"$f":"+AG37*'Common Assumptions'!$D$77","v":74084.512203166523},{"$f":"+AH37*'Common Assumptions'!$D$77","v":74084.939654701288},{"$f":"+AI37*'Common Assumptions'!$D$77","v":74085.358557205371},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":74085.769081659382},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":74285.110668764697},391939.98234201979,405768.28236965765,432825.84347154049,404021.29482785671,515957.82349519554,655381.19613511232,373074.12321948668,868996.44788066065,869003.66171772534,869010.73127804883,869017.6594471659,869024.44905290043,869031.10286652041,515242.81093637273,19300.290892053468,515250.31267259869,515253.95139354374,515257.51734007016,515261.01196766581,515264.43670270965,515267.7929430526,515271.08205858874,19301.329257244259,515277.46425837488,515280.55994760455,515283.59372304962,515286.56682298577,515289.48046092322,515292.33582610183]

{"sheet":"ERR Blindeşti","index":27,"n_rows":100,"n_cols":40,"rows_kept":100,"cut":false,"hidden":false,"merged":[[0,0,0,9],[92,0,92,10],[93,0,93,9],[116,0,116,9],[1,0,1,9],[24,0,24,9],[47,0,47,9],[100,0,100,9]]}
[]
["ERR Blindeşti"]
["System Characteristics",null,"Region","Center",null,"Number","3-2",null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"UNIT","VALUE",null,"Source",null,null,"Source for final ERR"]
["Land irrigated by CIS system without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,12, FALSE)","v":4},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation without project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,13, FALSE)+D5","v":4},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Land un-irrigated without project",null,"hectares",{"$f":"+D8-D6","v":517},null,"ACSA Sample Frame Data (CIS and other sources)"]
["Land under irrigation with project",null,"hectares",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,18, FALSE)","v":521},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["Without project"]
["Fraction of land small farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,14, FALSE)/D8","v":0.31094049904030713},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, medium farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,15, FALSE)/D8","v":5.5662188099808059E-2},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
["Fraction of land, large farms",null,"percent",{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$4:$U$20,16, FALSE)/D8","v":0.63147792706333972},null,"ACSA Sample Frame Data (CIS and other sources)",null,null,"MCC/ACSA survey"]
[]
["With project, Final Year of Farm Size Restructuring (Year X)"]
["Fraction of land small farms",null,"percent",{"$f":"+D11+D13*('Common Assumptions'!D28)","v":0.46880998080614206}]
["Fraction of land, medium farms",null,"percent",{"$f":"+D12+D13*'Common Assumptions'!D29","v":0.21353166986564298}]
["Fraction of land, large farms",null,"percent",{"$f":"1-D16-D17","v":0.31765834932821491}]
[null,null,null,2011,20.12,2013,2014]
[null,null,"Year",-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[]
["Land Area Served by Irrigation  With Project",null,null,{"$f":"+$D$6","v":4},4,4,{"$f":"+$D$8","v":521},521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521,521]
["Land Area Served by Irrigation, Without Project",null,null,4,{"$f":"+D23*(1-0.02)","v":3.92},{"$f":"+E23*(1-0.02)","v":3.8415999999999997},3.7647679999999997,3.6894726399999995,3.6156831871999993,3.5433695234559992,3.4725021329868793,3.4030520903271415,3.3349910485205987,3.2682912275501868,3.2029254029991829,3.1388668949391993,3.0760895570404152,3.0145677658996068,2.9542764105816146,2.8951908823699823,2.8372870647225827,2.7805413234281309,2.7249304969595682,2.6704318870203769,2.6170232492799692,2.5646827842943698,2.5133891286084822,2.4631213460363126,2.4138589191155861,2.3655817407332744,2.318270105918609,2.2719047038002369,2.2264666097242323,2.1819372775297476,2.1382985319791525,2.0955325613395694]
[]
["BENEFITS"]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Small",null,"Percentage of area, small farms",null,null,{"$f":"+D11","v":0.31094049904030713},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*G$20/'Common Assumptions'!$D$30)","v":0.33067418426103651},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*H20/'Common Assumptions'!$D$30)","v":0.35040786948176583},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*I20/'Common Assumptions'!$D$30)","v":0.37014155470249521},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*J20/'Common Assumptions'!$D$30)","v":0.38987523992322459},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*K20/'Common Assumptions'!$D$30)","v":0.40960892514395397},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*L20/'Common Assumptions'!$D$30)","v":0.42934261036468335},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*M20/'Common Assumptions'!$D$30)","v":0.44907629558541268},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*N20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*O20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*P20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Q20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*R20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*S20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*T20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*U20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*V20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*W20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*X20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Y20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*Z20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AA20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AB20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AC20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AD20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AE20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AF20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AG20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AH20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AI20/'Common Assumptions'!$D$30)","v":0.46880998080614206},{"$f":"MIN($D$16,$D$11+($D$16-$D$11)*AJ20/'Common Assumptions'!$D$30)","v":0.46880998080614206}]
[null,null,"Land Area, small farms",null,null,null,{"$f":"+G27*G22","v":172.28125000000003},182.5625,192.84375,203.125,213.40625000000003,223.68750000000003,233.96875,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25,244.25]
["Gain in income to small farmers (net of change in cost of water)",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$53\")*G$27*(G$22-G$23))-G30","v":709985.82239879994},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$53\")*H$27*(H$22-H$23))-H30","v":1568178.8979769414},1656729.3444433052,1838350.47463051,2282089.9493094431,2926382.7007008386,3619935.7564489096,2542379.6977972323,4666749.7112196861,4667327.2540948475,4667893.246112505,4668447.9182898086,4668991.4970235666,4669524.20418265,1815037.290351267,-310545.33694750979,1815431.0120882981,1815621.9870156944,1815809.1424445431,1815992.5547648147,1816172.2988386808,1816348.4480310695,1816521.0742396109,-310793.42918441957,1816856.0381346638,1817018.512541133,1817177.7374594728,1817333.7778794456,1817486.6974910195,1817636.5587103611]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":54195.980925327647},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":57438.52138220815},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":60681.819514423485},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":71028.723365519472},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":93292.48930761691},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":117360.03393206438},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":143231.88612542153},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":170908.55132964923},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":170929.9223377876},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":170950.86592576324},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":170971.39064197932},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":170991.50486387109},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":171011.21680132503},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":171030.5345000299},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":127774.93467659525},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":127788.84921497235},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":127802.48546258191},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":127815.84898523928},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":127828.94523744352},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":127841.77956460367},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":127854.3572052206},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":127866.68329302521},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":127878.76285907374},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":127890.60083380126},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":127902.20204903427},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":127913.57123996259},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":127924.71304707238},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":127935.63201803993},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":127946.33260958816},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$27*(INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":127956.8191893054}]
["Medium",null,"Percentage of area, med farms",null,null,{"$f":"+D12","v":5.5662188099808059E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*G$20/'Common Assumptions'!$D$30)","v":7.5395873320537432E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*H$20/'Common Assumptions'!$D$30)","v":9.5129558541266784E-2},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*I$20/'Common Assumptions'!$D$30)","v":0.11486324376199616},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*J$20/'Common Assumptions'!$D$30)","v":0.13459692898272552},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*K$20/'Common Assumptions'!$D$30)","v":0.1543306142034549},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*L$20/'Common Assumptions'!$D$30)","v":0.17406429942418425},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*M$20/'Common Assumptions'!$D$30)","v":0.1937979846449136},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*N$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*O$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*P$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Q$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*R$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*S$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*T$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*U$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*V$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*W$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*X$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Y$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*Z$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AA$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AB$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AC$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AD$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AE$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AF$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AG$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AH$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AI$20/'Common Assumptions'!$D$30)","v":0.21353166986564298},{"$f":"MIN($D$17,$D$12+($D$17-$D$12)*AJ$20/'Common Assumptions'!$D$30)","v":0.21353166986564298}]
[null,null,"Land Area, medium farms",null,null,null,{"$f":"+G31*G22","v":39.28125},49.562499999999993,59.84375,70.125,80.40625,90.6875,100.96874999999999,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25,111.25]
["Gain in income to medium farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$53\")*G31*(G$22-G$23))-G34","v":33143.047075183043},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$53\")*H31*(H$22-H$23))-H34","v":263275.67219740018},317934.96747397404,379185.72619377309,493629.69907279016,690711.4544802513,918205.59377361368,346981.45715012884,1314478.4831315014,1314641.1711786245,1314800.6054648052,1314956.851065262,1315109.9717537099,1315260.0300283888,490308.94208095956,-477879.66771141236,490415.30951901403,490466.90309856326,490517.46480652166,490567.01528032083,490615.57474464388,490663.16301968059,490709.7995292166,-478262.1387725416,490800.2930123203,490844.1869220034,490887.20295349299,490929.35866435268,490970.67126099521,491011.15760570485]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":24565.812070613534},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":31000.023166947511},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":37435.990899912133},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":48748.513175306478},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":69879.144531418991},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":94589.844890598979},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":122881.85244145142},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":154756.35363866109},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":154775.82159899187},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":154794.90020011604},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":154813.5972292177},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":154831.9203177373},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":154849.87694448655},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":154867.4744387008},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":96686.310636986876},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":96696.873532888989},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":96707.225170873047},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":96717.369776097417},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":96727.311489217318},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":96737.054368074809},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":96746.602389355161},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":96755.959450209906},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":96765.129369847564},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":96774.115891092442},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":96782.922681912445},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":96791.55333691604},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":96800.011378819574},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":96808.300259885014},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":96816.423363329173},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$31*(INDIRECT(\"'Income \"&$D$3&\" \"&$A31&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":96824.384004704407}]
["Large",null,"Percentage of area, large farms",null,null,{"$f":"+D13","v":0.63147792706333972},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*G$20/'Common Assumptions'!$D$30)","v":0.59225047984644907},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*H$20/'Common Assumptions'!$D$30)","v":0.55302303262955854},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*I$20/'Common Assumptions'!$D$30)","v":0.5137955854126679},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*J$20/'Common Assumptions'!$D$30)","v":0.47456813819577731},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*K$20/'Common Assumptions'!$D$30)","v":0.43534069097888672},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*L$20/'Common Assumptions'!$D$30)","v":0.39611324376199608},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*M$20/'Common Assumptions'!$D$30)","v":0.35688579654510549},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*N$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*O$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*P$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Q$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*R$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*S$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*T$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*U$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*V$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*W$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*X$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Y$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*Z$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AA$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AB$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AC$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AD$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AE$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AF$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AG$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AH$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AI$20/'Common Assumptions'!$D$30)","v":0.31765834932821491},{"$f":"MAX($D$18,$D$13+($D$18-$D$13)*AJ$20/'Common Assumptions'!$D$30)","v":0.31765834932821491}]
[null,null,"Land Area, Large farms",null,null,null,{"$f":"+G35*G22","v":308.56249999999994},288.125,267.6875,247.24999999999997,226.81249999999997,206.37499999999997,185.93749999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997,165.49999999999997]
["Gain in income to large farmers",null,null,0,0,0,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$53\")*G35*(G$22-G$23))-G38","v":-271361.35194272536},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$53\")*H35*(H$22-H$23))-H38","v":1033956.156781598},960751.84959207673,887524.08334362833,339280.63846041786,293615.29932973324,320215.33310235525,-467163.34873786743,396311.14144124021,396360.18079859111,396408.23936879507,396455.33676759485,396501.49221841869,396546.72456022602,359625.41706367314,-504573.06364932645,359703.41502556251,359741.24797636981,359778.32426816097,359814.65903411631,359850.26710475248,359885.16301397607,359919.36100501509,-504977.02931121434,359985.71878682729,360017.90566240926,360049.44880047976,360080.36107578862,360110.65510559152,360140.34325479815]
[null,"Change in cost of water",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*G35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*G$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&G$26&\"$17\"))*(G$22-G$23)","v":384774.62814840116},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*H35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*H$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&H$26&\"$17\"))*(H$22-H$23)","v":359341.52279034368},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*I35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*I$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&I$26&\"$17\"))*(I$22-I$23)","v":333900.03070419037},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*J35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*J$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&J$26&\"$17\"))*(J$22-J$23)","v":308450.39229602506},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*K35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*K$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&K$26&\"$17\"))*(K$22-K$23)","v":117913.68404599128},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*L35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*L$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&L$26&\"$17\"))*(L$22-L$23)","v":128763.80349226574},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*M35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*M$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&M$26&\"$17\"))*(M$22-M$23)","v":135365.36428283242},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*N35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*N$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&N$26&\"$17\"))*(N$22-N$23)","v":137716.64508353118},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*O35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*O$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&O$26&\"$17\"))*(O$22-O$23)","v":137734.02187868484},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*P35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*P$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&P$26&\"$17\"))*(P$22-P$23)","v":137751.05113793546},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Q35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Q$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Q$26&\"$17\"))*(Q$22-Q$23)","v":137767.739812001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*R35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*R$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&R$26&\"$17\"))*(R$22-R$23)","v":137784.09471258527},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*S35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*S$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&S$26&\"$17\"))*(S$22-S$23)","v":137800.12251515785},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*T35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*T$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&T$26&\"$17\"))*(T$22-T$23)","v":137815.82976167899},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*U35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*U$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&U$26&\"$17\"))*(U$22-U$23)","v":137831.22286326971},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*V35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*V$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&V$26&\"$17\"))*(V$22-V$23)","v":137846.3081028286},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*W35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*W$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&W$26&\"$17\"))*(W$22-W$23)","v":137861.09163759628},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*X35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*X$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&X$26&\"$17\"))*(X$22-X$23)","v":137875.57950166866},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Y35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Y$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Y$26&\"$17\"))*(Y$22-Y$23)","v":137889.77760845955},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*Z35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*Z$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&Z$26&\"$17\"))*(Z$22-Z$23)","v":137903.69175311466},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AA35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AA$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AA$26&\"$17\"))*(AA$22-AA$23)","v":137917.32761487665},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AB35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AB$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AB$26&\"$17\"))*(AB$22-AB$23)","v":137930.6907594034},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AC35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AC$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AC$26&\"$17\"))*(AC$22-AC$23)","v":137943.78664103962},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AD35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AD$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AD$26&\"$17\"))*(AD$22-AD$23)","v":137956.62060504311},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AE35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AE$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AE$26&\"$17\"))*(AE$22-AE$23)","v":137969.19788976654},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AF35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AF$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AF$26&\"$17\"))*(AF$22-AF$23)","v":137981.52362879549},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AG35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AG$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AG$26&\"$17\"))*(AG$22-AG$23)","v":137993.60285304388},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AH35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AH$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AH$26&\"$17\"))*(AH$22-AH$23)","v":138005.44049280728},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AI35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AI$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AI$26&\"$17\"))*(AI$22-AI$23)","v":138017.04137977544},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,76,FALSE)*AJ35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$16\"))+VLOOKUP($G$3,'System Parameters'!$D$5:$CB$20,77,FALSE)*AJ$35*(INDIRECT(\"'Income \"&$D$3&\" \"&$A35&\"'!\"&AJ$26&\"$17\"))*(AJ$22-AJ$23)","v":138028.4102490042}]
["Gain in Agricultural Income",null,null,{"$f":"+D37+D33+D29","v":0},0,0,471767.51753125759,2865410.7269559395,2935416.161509356,3105060.2841679114,3115000.2868426512,3910709.4545108229,4858356.683324879,2422197.8062094939,6377539.3357924279,6378328.6060720626,6379102.0909461053,6379860.1061226651,6380602.9609956956,6381330.9587712651,2664971.6494958997,-1292998.0683082487,2665549.7366328747,2665830.1380906273,2666104.9315192257,2666374.2290792521,2666638.1406880771,2666896.7740647262,2667150.2347738426,-1294032.5972681756,2667642.0499338116,2667880.6051255455,2668114.3892134456,2668343.497619587,2668568.0238576061,2668788.0595708638]
[]
["Adjustments to farm profits for market distortions",null,null,null,null,null,{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"64\")*G27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"64\")*G31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"64\")*G35)*G22","v":75837.348581223239},{"$f":"(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"64\")*H27+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"64\")*H31+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"64\")*H35)*H22","v":65766.087016875041},55694.825452526791,40566.079232964308,-31906.66279731028,-46284.183777883969,-63327.100898828139,-83035.414160142886,-83035.414160142886,-83035.414160142886,-83035.414160142886,-83035.414160142886,-83035.414160142886,-83035.414160142886,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729,-1007.2286163571729]
["Economic Value of Increased employment",null,null,null,null,null,{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"45\"))*G28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"45\"))*G32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"45\"))*G36))))","v":131379.53118749999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"45\"))*H28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"45\"))*H32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"45\"))*H36))))","v":140410.29937499997},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&I26&\"45\"))*I28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&I26&\"45\"))*I32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&I26&\"45\"))*I36))))","v":149441.06756249999},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&J26&\"45\"))*J28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&J26&\"45\"))*J32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&J26&\"45\"))*J36))))","v":173660.72349999993},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&K26&\"45\"))*K28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&K26&\"45\"))*K32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&K26&\"45\"))*K36))))","v":213225.08734375},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&L26&\"45\"))*L28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&L26&\"45\"))*L32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&L26&\"45\"))*L36))))","v":273020.97037499998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&M26&\"45\"))*M28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&M26&\"45\"))*M32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&M26&\"45\"))*M36))))","v":338533.80859375},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&N26&\"45\"))*N28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&N26&\"45\"))*N32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&N26&\"45\"))*N36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&O26&\"45\"))*O28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&O26&\"45\"))*O32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&O26&\"45\"))*O36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&P26&\"45\"))*P28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&P26&\"45\"))*P32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&P26&\"45\"))*P36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Q26&\"45\"))*Q28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Q26&\"45\"))*Q32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Q26&\"45\"))*Q36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&R26&\"45\"))*R28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&R26&\"45\"))*R32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&R26&\"45\"))*R36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&S26&\"45\"))*S28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&S26&\"45\"))*S32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&S26&\"45\"))*S36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&T26&\"45\"))*T28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&T26&\"45\"))*T32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&T26&\"45\"))*T36))))","v":409763.60199999984},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&U26&\"45\"))*U28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&U26&\"45\"))*U32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&U26&\"45\"))*U36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&V26&\"45\"))*V28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&V26&\"45\"))*V32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&V26&\"45\"))*V36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&W26&\"45\"))*W28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&W26&\"45\"))*W32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&W26&\"45\"))*W36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&X26&\"45\"))*X28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&X26&\"45\"))*X32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&X26&\"45\"))*X36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Y26&\"45\"))*Y28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Y26&\"45\"))*Y32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Y26&\"45\"))*Y36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&Z26&\"45\"))*Z28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&Z26&\"45\"))*Z32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&Z26&\"45\"))*Z36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AA26&\"45\"))*AA28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AA26&\"45\"))*AA32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AA26&\"45\"))*AA36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AB26&\"45\"))*AB28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AB26&\"45\"))*AB32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AB26&\"45\"))*AB36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AC26&\"45\"))*AC28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AC26&\"45\"))*AC32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AC26&\"45\"))*AC36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AD26&\"45\"))*AD28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AD26&\"45\"))*AD32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AD26&\"45\"))*AD36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AE26&\"45\"))*AE28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AE26&\"45\"))*AE32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AE26&\"45\"))*AE36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AF26&\"45\"))*AF28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AF26&\"45\"))*AF32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AF26&\"45\"))*AF36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AG26&\"45\"))*AG28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AG26&\"45\"))*AG32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AG26&\"45\"))*AG36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AH26&\"45\"))*AH28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AH26&\"45\"))*AH32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AH26&\"45\"))*AH36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AI26&\"45\"))*AI28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AI26&\"45\"))*AI32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AI26&\"45\"))*AI36))))","v":182730.90699999998},{"$f":"+(1-'Common Assumptions'!$D$25)*(((INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Small'!\"&AJ26&\"45\"))*AJ28+((INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&AJ26&\"45\"))*AJ32+((INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"29\")-INDIRECT(\"'Income \"&$D$3&\" Large'!\"&AJ26&\"45\"))*AJ36))))","v":182730.90699999998}]
["Cost Savings for Administration of Centralized system (without project area served)",null,null,null,null,null,{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,G20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,H20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,I20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,J20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,K20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,L20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,M20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,N20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,O20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,P20-10))","v":0},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Q20-10))","v":1428.5714285714287},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,R20-10))","v":2857.1428571428573},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,S20-10))","v":4285.7142857142862},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,T20-10))","v":5714.2857142857147},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,U20-10))","v":7142.8571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,V20-10))","v":8571.4285714285725},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,W20-10))","v":10000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,X20-10))","v":11428.571428571429},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Y20-10))","v":12857.142857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,Z20-10))","v":14285.714285714286},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AA20-10))","v":15714.285714285716},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AB20-10))","v":17142.857142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AC20-10))","v":18571.428571428572},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AD20-10))","v":20000},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AE20-10))","v":21428.571428571431},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AF20-10))","v":22857.142857142859},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AG20-10))","v":24285.714285714286},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AH20-10))","v":25714.285714285717},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AI20-10))","v":27142.857142857145},{"$f":"+$D$5*'Common Assumptions'!$D$15*(MAX(0,AJ20-10))","v":28571.428571428572}]
["Conversion of private to social cost savings for energy efficiency gains (without-project area served)",null,null,null,null,null,{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336},{"$f":"+$D$5*('Common Assumptions'!$D$16*'Common Assumptions'!$D$14)","v":58.333333333333336}]
[]
["TOTAL BENEFITS",null,null,null,null,null,{"$f":"+G44+G43+G42+G41+G39","v":679042.73063331423},3071645.4466811479,3140610.3878577161,3319345.4202342089,3296377.0447224244,4137504.5744412723,5133621.7243531346,2748984.3273826842,6704325.8569656182,6705115.127245253,6707317.1835478675,6709503.7701529982,6711675.1964546004,6713831.7656587409,2853896.5183557328,-1102644.6280198439,2857331.748349851,2859040.7212361749,2860744.0860933447,2862441.9550819425,2864134.4381193388,2865821.6429245593,2867503.6750622476,-1092250.5855511995,2870852.6330793593,2872519.7596996645,2874182.115216136,2875839.7950508487,2877492.8927174392,2879141.4998592688]
[]
["COSTS"]
[]
["    MCC Rehabilitation Costs",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!D10/'Common Assumptions'!D9*'Common Assumptions'!$D$6","v":1686545.8579881655},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!E10/'Common Assumptions'!E9*'Common Assumptions'!$D$6","v":4773242.9943061285},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!F10/'Common Assumptions'!F9*'Common Assumptions'!$D$6","v":8006354.5192692},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!G10/'Common Assumptions'!G9*'Common Assumptions'!$D$6","v":6437225.3474952672},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!H10/'Common Assumptions'!H9*'Common Assumptions'!$D$6","v":2640121.4473747825},{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$U$20,10, FALSE)*'Common Assumptions'!I10/'Common Assumptions'!I9*'Common Assumptions'!$D$6","v":0}]
["    WUA/Farmers' rehabilitation Costs",null,null,null,{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!B46\")*$D$8","v":0},{"$f":"INDIRECT(\"'Income \"&$D$3&\" \"&$A27&\"'!C46\")*$D$8","v":0}]
["    IMT ",null,{"$f":"IF(D20<4,'Common Assumptions'!D87*'ERR Template'!$D$8)","v":0},{"$f":"IF(E20<4,'Common Assumptions'!E87*'ERR Template'!$D$8)","v":1316105.6908956887},{"$f":"IF(F20<4,'Common Assumptions'!F87*'ERR Template'!$D$8)","v":1326660.5298366889},{"$f":"IF(G20<4,'Common Assumptions'!G87*'ERR Template'!$D$8)","v":1140729.9345908626},{"$f":"IF(H20<4,'Common Assumptions'!H87*'ERR Template'!$D$8)","v":829503.22367830318},{"$f":"IF(I20<4,'Common Assumptions'!I87*'ERR Template'!$D$8)","v":581273.81445176725}]
["   GHS Support",null,null,{"$f":"+IF(D$20<4,$D$8*'Common Assumptions'!$E$86,0)","v":365650.12563642929},{"$f":"+IF(E$20<4,$D$8*'Common Assumptions'!$F$86,0)","v":359241.46600490354},{"$f":"+IF(F$20<4,$D$8*'Common Assumptions'!$G$86,0)","v":352693.0582640575},{"$f":"+IF(G$20<4,$D$8*'Common Assumptions'!$H$86,0)","v":314679.29567677033},{"$f":"+IF(H$20<4,$D$8*'Common Assumptions'!$I$86,0)","v":253835.00504584674}]
["    MCA Administrative Costs",null,null,{"$f":"SUM(D50:D53)*0.09","v":580949.89297544223},{"$f":"SUM(E50:E53)*0.09","v":872303.08635997132},{"$f":"SUM(F50:F53)*0.09","v":713758.35063151689},340587.35700568702,75159.793754785249,0,{"$f":"+(J52+J51+J50)*0.09","v":0},0,0,0,0,0,0,0,{"$f":"+(R52+R51+R50)*0.09","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   River Basin Management",null,null,{"$f":"+'Common Assumptions'!E85*$D$8","v":118729.13778498856},{"$f":"+'Common Assumptions'!F85*$D$8","v":254419.58096783262},{"$f":"+'Common Assumptions'!G85*$D$8","v":116932.07640031011},{"$f":"+'Common Assumptions'!H85*$D$8","v":73198.680271778838},{"$f":"+'Common Assumptions'!I85*$D$8","v":69546.216036949438},null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,27,FALSE)/VLOOKUP($G$3,'System Parameters'!$D$3:$AE$20,28,FALSE)","v":0}]
["   Implementing entity support",null,null,{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":437360.15027580666},{"$f":"116400*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":451718.91297341528},{"$f":"112700*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":437360.15027580666},{"$f":"117300*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":455211.58498094161},{"$f":"115100*11*$D$8/'ERR by System'!$U$24*'Common Assumptions'!$D$6","v":446673.94229587709}]
["TOTAL COSTS",null,{"$f":"+C52+C51+C50+C54+C55+C53+C56","v":1686545.8579881655},{"$f":"+D52+D51+D50+D54+D55+D53+D56","v":7592037.9918744843},11270698.095412012,9198698.9176578205,4653301.5889882632,1426488.7715852256,0,{"$f":"+J52+J51+J50+J54+J55+J53","v":0},0,{"$f":"+L52+L51+L50+L54+L55+L53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NET BENEFITS",null,{"$f":"+C46-C57","v":-1686545.8579881655},-7592037.9918744843,-11270698.095412012,-9198698.9176578205,-3974258.8583549489,1645156.6750959223,3140610.3878577161,3319345.4202342089,3296377.0447224244,4137504.5744412723,5133621.7243531346,2748984.3273826842,6704325.8569656182,6705115.127245253,6707317.1835478675,6709503.7701529982,6711675.1964546004,6713831.7656587409,2853896.5183557328,-1102644.6280198439,2857331.748349851,2859040.7212361749,2860744.0860933447,2862441.9550819425,2864134.4381193388,2865821.6429245593,2867503.6750622476,-1092250.5855511995,2870852.6330793593,2872519.7596996645,2874182.115216136,2875839.7950508487,2877492.8927174392,2879141.4998592688]
["COSTS ATTRIBUTABLE TO USAID",null,null,{"$f":"+D53*'Common Assumptions'!$D$97","v":76786.526383650154},{"$f":"+E53*'Common Assumptions'!$D$97","v":75440.707861029747},{"$f":"+F53*'Common Assumptions'!$D$97","v":74065.542235452071},{"$f":"+G53*'Common Assumptions'!$D$97","v":66082.65209212176},{"$f":"+H53*'Common Assumptions'!$D$97","v":53305.351059627814}]
[null,"ERR",{"$f":"IF(ISERROR(IRR(C58:AJ58))=TRUE,\"Does Not Exist\",IRR(C58:AJ58))","v":8.8247960257133107E-2}]
[]
["MCC COSTS",null,{"$f":"+C57-C59","v":1686545.8579881655},{"$f":"+D57-D59","v":7515251.4654908339},11195257.387550982,9124633.3754223678,4587218.9368961416,1373183.4205255979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Date:","2009-06-03"]
[]
[]
[null,"Fraction of land HVA",null,null,null,null,{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"19\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"19\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"19\"))","v":0.24760976487523995},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"19\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"19\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\")+INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"19\"))","v":0.25652471209213057},0.26543965930902114,0.29136516314779271,0.33552288267754321,0.39954354606525921,0.4691901091650672,0.54446257197696746,0.54446257197696746,0.54446257197696746,0.54446257197696746,0.54446257197696746,0.54446257197696746,0.54446257197696746,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766,0.29287907869481766]
[null,"Hectares HVA",null,null,{"$f":"+G67+G70","v":262.66312500000004},null,{"$f":"+G66*$D$8","v":129.00468750000002},{"$f":"+H66*$D$8","v":133.64937500000002},138.29406250000002,151.80125000000001,174.80742187500002,208.16218750000004,244.44804687500002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59,152.59]
[null,"Fraction of land irrigated HVA",null,null,{"$f":"+E67/521","v":0.5041518714011517},{"$f":"+G68/0.45","v":0.42822696737044147},{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"16\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"16\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"16\"))","v":0.19270213531669866},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"16\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"16\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"16\"))","v":0.20160388675623803},0.21050563819577739,0.23904030710172747,0.27900371880998082,0.35375959692898273,0.43483385316698664,0.52222648752399237,0.52222648752399237,0.52222648752399237,0.52222648752399237,0.52222648752399237,0.52222648752399237,0.52222648752399237,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338,0.23652591170825338]
[null,"Fraction of land irrigated grains & tech",null,null,null,{"$f":"+G69/0.45","v":0.57009357005758154},{"$f":"G27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&G26&\"17\"))+G31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&G26&\"17\"))+G35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&G26&\"17\"))","v":0.2565421065259117},{"$f":"H27*(INDIRECT(\"'Income \"&$D$3&\" Small'!\"&H26&\"17\"))+H31*(INDIRECT(\"'Income \"&$D$3&\" Medium'!\"&H26&\"17\"))+H35*(INDIRECT(\"'Income \"&$D$3&\" Large'!\"&H26&\"17\"))","v":0.24774832053742807},0.23895453454894433,0.23675143953934741,0.15508487284069095,0.18792106525911703,0.2213636636276391,0.25541266794625717,0.25541266794625717,0.25541266794625717,0.25541266794625717,0.25541266794625717,0.25541266794625717,0.25541266794625717,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361,0.19994241842610361]
[null,"Hectares irrigated grains & tech",null,null,null,null,{"$f":"+G69*$D$8","v":133.65843749999999},{"$f":"+H69*$D$8","v":129.07687500000003},124.4953125,123.3475,80.79921874999998,97.906874999999971,115.33046874999997,133.07,133.07,133.07,133.07,133.07,133.07,133.07,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997,104.16999999999997]
[]
[null,"Water use HVA",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*G67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*G70","v":1087231.737256875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*H67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*H70","v":1091793.8585137501},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*I67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*I70","v":1096355.979770625},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*J67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*J70","v":1154447.3693550001},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*K67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*K70","v":1103950.6631671875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*L67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*L70","v":1320817.3140487501},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*M67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*M70","v":1552370.0064796875},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*N67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*N70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*O67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*O70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*P67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*P70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Q67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Q70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*R67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*R70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*S67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*S70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*T67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*T70","v":1798608.7404600002},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*U67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*U70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*V67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*V70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*W67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*W70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*X67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*X70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Y67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Y70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*Z67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*Z70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AA67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AA70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AB67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AB70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AC67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AC70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AD67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AD70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AE67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AE70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AF67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AF70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AG67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AG70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AH67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AH70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AI67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AI70","v":1087485.8118599998},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,74,FALSE)*AJ67+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,75,FALSE)*AJ70","v":1087485.8118599998}]
[null,"Average expected tariff ",null,null,null,null,{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/G72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4658905736889944},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/H72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4630245418445065},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/I72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4601823620791641},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/J72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4259558224959545},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/K72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4555030137493241},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/L72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.3445913269520302},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/M72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.2603764546385916},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/N72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/O72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/P72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Q72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/R72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/S72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/T72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.1946104615333288},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/U72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/V72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/W72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/X72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Y72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/Z72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AA72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AB72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AC72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AD72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AE72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AF72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AG72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AH72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AI72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668},{"$f":"VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,22,FALSE)/AJ72+VLOOKUP($G$3,'System Parameters'!$D$5:$BZ$20,24,FALSE)","v":2.4657303257359668}]
[null,"Assumed tariff uncovered",null,null,null,null,{"$f":"IF(G73>'Common Assumptions'!$B$95,'Common Assumptions'!E88*(G73-1.5),0)","v":0.48294528684449722},{"$f":"IF(H73>'Common Assumptions'!$B$95,'Common Assumptions'!F88*(H73-1.5),0)","v":0.38520981673780263},{"$f":"IF(I73>'Common Assumptions'!$B$95,'Common Assumptions'!G88*(I73-1.5),0)","v":0.28805470862374921},{"$f":"IF(J73>'Common Assumptions'!$B$95,'Common Assumptions'!H88*(J73-1.5),0)","v":0.18519116449919093},{"$f":"IF(K73>'Common Assumptions'!$B$95,'Common Assumptions'!F92*(K73-1.5),0)","v":0},{"$f":"IF(L73>'Common Assumptions'!$B$95,'Common Assumptions'!G92*(L73-1.5),0)","v":0},{"$f":"IF(M73>'Common Assumptions'!$B$95,'Common Assumptions'!H92*(M73-1.5),0)","v":0},{"$f":"IF(N73>'Common Assumptions'!$B$95,'Common Assumptions'!I92*(N73-1.5),0)","v":0},{"$f":"IF(O73>'Common Assumptions'!$B$95,'Common Assumptions'!J92*(O73-1.5),0)","v":0},{"$f":"IF(P73>'Common Assumptions'!$B$95,'Common Assumptions'!K92*(P73-1.5),0)","v":0},{"$f":"IF(Q73>'Common Assumptions'!$B$95,'Common Assumptions'!L92*(Q73-1.5),0)","v":0},{"$f":"IF(R73>'Common Assumptions'!$B$95,'Common Assumptions'!M92*(R73-1.5),0)","v":0},{"$f":"IF(S73>'Common Assumptions'!$B$95,'Common Assumptions'!N92*(S73-1.5),0)","v":0},{"$f":"IF(T73>'Common Assumptions'!$B$95,'Common Assumptions'!O92*(T73-1.5),0)","v":0},{"$f":"IF(U73>'Common Assumptions'!$B$95,'Common Assumptions'!P92*(U73-1.5),0)","v":0},{"$f":"IF(V73>'Common Assumptions'!$B$95,'Common Assumptions'!Q92*(V73-1.5),0)","v":0},{"$f":"IF(W73>'Common Assumptions'!$B$95,'Common Assumptions'!R92*(W73-1.5),0)","v":0},{"$f":"IF(X73>'Common Assumptions'!$B$95,'Common Assumptions'!S92*(X73-1.5),0)","v":0},{"$f":"IF(Y73>'Common Assumptions'!$B$95,'Common Assumptions'!T92*(Y73-1.5),0)","v":0},{"$f":"IF(Z73>'Common Assumptions'!$B$95,'Common Assumptions'!U92*(Z73-1.5),0)","v":0},{"$f":"IF(AA73>'Common Assumptions'!$B$95,'Common Assumptions'!V92*(AA73-1.5),0)","v":0},{"$f":"IF(AB73>'Common Assumptions'!$B$95,'Common Assumptions'!W92*(AB73-1.5),0)","v":0},{"$f":"IF(AC73>'Common Assumptions'!$B$95,'Common Assumptions'!X92*(AC73-1.5),0)","v":0},{"$f":"IF(AD73>'Common Assumptions'!$B$95,'Common Assumptions'!Y92*(AD73-1.5),0)","v":0},{"$f":"IF(AE73>'Common Assumptions'!$B$95,'Common Assumptions'!Z92*(AE73-1.5),0)","v":0},{"$f":"IF(AF73>'Common Assumptions'!$B$95,'Common Assumptions'!AA92*(AF73-1.5),0)","v":0},{"$f":"IF(AG73>'Common Assumptions'!$B$95,'Common Assumptions'!AB92*(AG73-1.5),0)","v":0},{"$f":"IF(AH73>'Common Assumptions'!$B$95,'Common Assumptions'!AC92*(AH73-1.5),0)","v":0},{"$f":"IF(AI73>'Common Assumptions'!$B$95,'Common Assumptions'!AD92*(AI73-1.5),0)","v":0},{"$f":"IF(AJ73>'Common Assumptions'!$B$95,'Common Assumptions'!AE92*(AJ73-1.5),0)","v":0}]
[null,"Value of shortfall",null,null,{"$f":"SUM(G75:AJ75)","v":3626252.0755809098},null,{"$f":"+G74*G73*G72","v":1294773.6541206655},{"$f":"+H74*H73*H72","v":1035873.5225906491},776951.42751962331,518653.47134997218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Share of land pov 1.25, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,43, FALSE)","v":0.11971209213051824}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D76*2","v":0.23942418426103648},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 2, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,46, FALSE)","v":0.22698656429942415}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D78*2","v":0.45397312859884831},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"Share of income pov 4, small farmers",null,{"$f":"+VLOOKUP($G$3,'System Parameters'!$D$5:$AZ$20,48, FALSE)","v":0.24657581573896356}]
[null,"Share of gains, poor (employees and lessors)",null,{"$f":"+D80*2","v":0.49315163147792712},"Doubled to account for poor medium farmers, employees, and lessors who will gain"]
[null,"NPV Total benefits",null,{"$f":"NPV(0.1,F46:AJ46)","v":34346390.421050131}]
[null,"NPV Total benefits, Under 1.25",null,{"$f":"+D82*D76","v":4111678.2544355025}]
[null,"NPV Total benefits, under 2",null,{"$f":"+D82*D78","v":7796169.1577608213}]
[null,"NPV Total Benefits, 2-4",null,{"$f":"+D82*(D80-D78)","v":672820.07799853873}]
[]
[null,"NPV Benefits > 4",null,{"$f":"+D82-D85-D84","v":25877401.185290769}]
[]
[null,"NPV Costs",null,{"$f":"NPV(0.1,C57:AJ57)","v":26252862.401285425}]
[null,"NPV MCC Costs",null,{"$f":"NPV(0.1,C62:AJ62)","v":26011013.371019349}]
[]
[]
["Project with Credit Program"]
["BENEFITS OF CREDIT PROGRAM "]
["Farm Size",null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG"]
["Gain in income to small farmers",null,null,null,null,{"$f":"+F29*'Common Assumptions'!$D$77","v":0},{"$f":"+G29*'Common Assumptions'!$D$77","v":24849.503783958},{"$f":"+H29*'Common Assumptions'!$D$77","v":54886.261429192957},{"$f":"+I29*'Common Assumptions'!$D$77","v":57985.527055515689},{"$f":"+J29*'Common Assumptions'!$D$77","v":64342.266612067855},{"$f":"+K29*'Common Assumptions'!$D$77","v":79873.148225830519},{"$f":"+L29*'Common Assumptions'!$D$77","v":102423.39452452936},{"$f":"+M29*'Common Assumptions'!$D$77","v":126697.75147571185},{"$f":"+N29*'Common Assumptions'!$D$77","v":88983.289422903137},{"$f":"+O29*'Common Assumptions'!$D$77","v":163336.23989268902},{"$f":"+P29*'Common Assumptions'!$D$77","v":163356.45389331967},{"$f":"+Q29*'Common Assumptions'!$D$77","v":163376.26361393768},{"$f":"+R29*'Common Assumptions'!$D$77","v":163395.67714014332},{"$f":"+S29*'Common Assumptions'!$D$77","v":163414.70239582486},{"$f":"+T29*'Common Assumptions'!$D$77","v":163433.34714639277},{"$f":"+U29*'Common Assumptions'!$D$77","v":63526.305162294353},{"$f":"+V29*'Common Assumptions'!$D$77","v":-10869.086793162844},{"$f":"+W29*'Common Assumptions'!$D$77","v":63540.085423090437},{"$f":"+X29*'Common Assumptions'!$D$77","v":63546.769545549309},{"$f":"+Y29*'Common Assumptions'!$D$77","v":63553.319985559014},{"$f":"+Z29*'Common Assumptions'!$D$77","v":63559.73941676852},{"$f":"+AA29*'Common Assumptions'!$D$77","v":63566.030459353839},{"$f":"+AB29*'Common Assumptions'!$D$77","v":63572.19568108744},{"$f":"+AC29*'Common Assumptions'!$D$77","v":63578.237598386389},{"$f":"+AD29*'Common Assumptions'!$D$77","v":-10877.770021454686},{"$f":"+AE29*'Common Assumptions'!$D$77","v":63589.96133471324},{"$f":"+AF29*'Common Assumptions'!$D$77","v":63595.647938939663},{"$f":"+AG29*'Common Assumptions'!$D$77","v":63601.220811081555},{"$f":"+AH29*'Common Assumptions'!$D$77","v":63606.682225780598},{"$f":"+AI29*'Common Assumptions'!$D$77","v":63612.034412185691},{"$f":"+AJ29*'Common Assumptions'!$D$77","v":63617.279554862645}]
["Gain in income to medium farmers",null,null,null,null,{"$f":"+F33*'Common Assumptions'!$D$77","v":0},{"$f":"+G33*'Common Assumptions'!$D$77","v":1160.0066476314066},{"$f":"+H33*'Common Assumptions'!$D$77","v":9214.6485269090081},{"$f":"+I33*'Common Assumptions'!$D$77","v":11127.723861589093},{"$f":"+J33*'Common Assumptions'!$D$77","v":13271.500416782059},{"$f":"+K33*'Common Assumptions'!$D$77","v":17277.039467547656},{"$f":"+L33*'Common Assumptions'!$D$77","v":24174.900906808798},{"$f":"+M33*'Common Assumptions'!$D$77","v":32137.195782076484},{"$f":"+N33*'Common Assumptions'!$D$77","v":12144.35100025451},{"$f":"+O33*'Common Assumptions'!$D$77","v":46006.746909602552},{"$f":"+P33*'Common Assumptions'!$D$77","v":46012.44099125186},{"$f":"+Q33*'Common Assumptions'!$D$77","v":46018.021191268184},{"$f":"+R33*'Common Assumptions'!$D$77","v":46023.489787284176},{"$f":"+S33*'Common Assumptions'!$D$77","v":46028.849011379854},{"$f":"+T33*'Common Assumptions'!$D$77","v":46034.101050993617},{"$f":"+U33*'Common Assumptions'!$D$77","v":17160.812972833588},{"$f":"+V33*'Common Assumptions'!$D$77","v":-16725.788369899434},{"$f":"+W33*'Common Assumptions'!$D$77","v":17164.535833165493},{"$f":"+X33*'Common Assumptions'!$D$77","v":17166.341608449715},{"$f":"+Y33*'Common Assumptions'!$D$77","v":17168.111268228258},{"$f":"+Z33*'Common Assumptions'!$D$77","v":17169.845534811229},{"$f":"+AA33*'Common Assumptions'!$D$77","v":17171.545116062538},{"$f":"+AB33*'Common Assumptions'!$D$77","v":17173.210705688824},{"$f":"+AC33*'Common Assumptions'!$D$77","v":17174.842983522583},{"$f":"+AD33*'Common Assumptions'!$D$77","v":-16739.174857038957},{"$f":"+AE33*'Common Assumptions'!$D$77","v":17178.010255431211},{"$f":"+AF33*'Common Assumptions'!$D$77","v":17179.54654227012},{"$f":"+AG33*'Common Assumptions'!$D$77","v":17181.052103372258},{"$f":"+AH33*'Common Assumptions'!$D$77","v":17182.527553252345},{"$f":"+AI33*'Common Assumptions'!$D$77","v":17183.973494134832},{"$f":"+AJ33*'Common Assumptions'!$D$77","v":17185.39051619967},{"$f":"+AK35*'Common Assumptions'!$D$77","v":0},{"$f":"+AL35*'Common Assumptions'!$D$77","v":0},{"$f":"+AM35*'Common Assumptions'!$D$77","v":0},{"$f":"+AN35*'Common Assumptions'!$D$77","v":0}]
["Gain in income to large farmers",null,null,null,null,{"$f":"+F37*'Common Assumptions'!$D$77","v":0},{"$f":"+G37*'Common Assumptions'!$D$77","v":-9497.6473179953882},{"$f":"+H37*'Common Assumptions'!$D$77","v":36188.465487355934},{"$f":"+I37*'Common Assumptions'!$D$77","v":33626.314735722692},{"$f":"+J37*'Common Assumptions'!$D$77","v":31063.342917026996},{"$f":"+K37*'Common Assumptions'!$D$77","v":11874.822346114626},{"$f":"+L37*'Common Assumptions'!$D$77","v":10276.535476540665},{"$f":"+M37*'Common Assumptions'!$D$77","v":11207.536658582434},{"$f":"+N37*'Common Assumptions'!$D$77","v":-16350.717205825362},{"$f":"+O37*'Common Assumptions'!$D$77","v":13870.889950443408},{"$f":"+P37*'Common Assumptions'!$D$77","v":13872.606327950691},{"$f":"+Q37*'Common Assumptions'!$D$77","v":13874.288377907829},{"$f":"+R37*'Common Assumptions'!$D$77","v":13875.936786865821},{"$f":"+S37*'Common Assumptions'!$D$77","v":13877.552227644655},{"$f":"+T37*'Common Assumptions'!$D$77","v":13879.135359607912},{"$f":"+U37*'Common Assumptions'!$D$77","v":12586.889597228561},{"$f":"+V37*'Common Assumptions'!$D$77","v":-17660.057227726429},{"$f":"+W37*'Common Assumptions'!$D$77","v":12589.61952589469},{"$f":"+X37*'Common Assumptions'!$D$77","v":12590.943679172944},{"$f":"+Y37*'Common Assumptions'!$D$77","v":12592.241349385635},{"$f":"+Z37*'Common Assumptions'!$D$77","v":12593.513066194071},{"$f":"+AA37*'Common Assumptions'!$D$77","v":12594.759348666337},{"$f":"+AB37*'Common Assumptions'!$D$77","v":12595.980705489164},{"$f":"+AC37*'Common Assumptions'!$D$77","v":12597.177635175529},{"$f":"+AD37*'Common Assumptions'!$D$77","v":-17674.196025892503},{"$f":"+AE37*'Common Assumptions'!$D$77","v":12599.500157538956},{"$f":"+AF37*'Common Assumptions'!$D$77","v":12600.626698184326},{"$f":"+AG37*'Common Assumptions'!$D$77","v":12601.730708016792},{"$f":"+AH37*'Common Assumptions'!$D$77","v":12602.812637652603},{"$f":"+AI37*'Common Assumptions'!$D$77","v":12603.872928695704},{"$f":"+AJ37*'Common Assumptions'!$D$77","v":12604.912013917936},{"$f":"+AK39*'Common Assumptions'!$D$77","v":0},{"$f":"+AL39*'Common Assumptions'!$D$77","v":0}]
[]
["TOTAL",null,null,null,null,{"$f":"SUM(F96:F98)","v":0},{"$f":"SUM(G96:G98)","v":16511.863113594016},100289.3754434579,102739.56565282747,108677.10994587692,109025.0100394928,136874.83090787882,170042.48391637075,84776.923217332282,223213.87675273497,223241.50121252224,223268.57318311371,223295.10371429331,223321.10363484937,223346.5835569943,93274.007732356491,-45254.932390788708,93294.24078215062,93304.054833171962,93313.672603172905,93323.098017773824,93332.334924082723,93341.387092265417,93350.258217084498,-45291.140904386149,93367.471747683405,93375.821179394101,93384.003622470613,93392.022416685548,93399.880835016229,93407.58208498024]

{"sheet":"Income South Small","index":28,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"South Small"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Small"]
["Farm Region","South"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"South Small"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.5},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.36000000000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.36000000000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.36000000000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.60000000000000009},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.70000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.49},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.49}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":8.9999999999999983E-2},8.9999999999999983E-2,8.9999999999999983E-2,9.9999999999999978E-2,0.12499999999999997,0.14999999999999988,0.17499999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994,0.20999999999999994]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":3.0000000000000006E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.49500000000000005},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.49500000000000005},0.49500000000000005,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":10013.162142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":10013.162142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":10013.162142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":11125.735714285714},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":13907.169642857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":16688.603571428575},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":19470.037500000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":22251.471428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":12266.123625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":12266.123625}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":585.77142857142849},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":585.77142857142849},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":585.77142857142849},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":650.85714285714266},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":813.57142857142833},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":976.28571428571354},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":1138.9999999999998},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":1301.7142857142853},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":1298.4599999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":1298.4599999999996}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":246.33180000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":246.33180000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":246.33180000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":223.93800000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":167.95350000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":111.96900000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":55.984500000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":134.36280000000002}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":771.82875000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":771.82875000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":771.82875000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":701.66250000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":526.24687500000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":350.83125000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":175.41562500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":420.99750000000012}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":11617.094121428572},11617.094121428572,11617.094121428572,12702.193357142858,15414.941446428571,18127.689535714289,20840.437625000002,23553.185714285715,23553.185714285715,23553.185714285715,23553.185714285715,23553.185714285715,23553.185714285715,23553.185714285715,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925,14119.943925]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":4625.3250000000007},{"$f":"SUM(E30:E32)","v":4625.3250000000007},{"$f":"SUM(F30:F32)","v":4625.3250000000007},{"$f":"SUM(G30:G32)","v":5073.75},6194.8125,7315.875,8436.9375000000018,9558,9558,9558,9558,9558,9558,9558,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1592.8999999999999},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1592.8999999999999},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1592.8999999999999},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1764},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2191.75},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2619.5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3047.2500000000005},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":901.35000000000014},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":901.35000000000014},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":901.35000000000014},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1001.5},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1251.875},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1502.2500000000002},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1752.6250000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2131.0750000000003},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2131.0750000000003},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2131.0750000000003},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2308.25},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2751.1875},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3194.1250000000005},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3637.0625000000005},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":11572.094121428572},11572.094121428572,11572.094121428572,12657.193357142858,15369.941446428571,18082.689535714289,20795.437625000002,23508.185714285715,23508.185714285715,23508.185714285715,23508.185714285715,23508.185714285715,23508.185714285715,23508.185714285715,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925,14074.943925]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":499.99999999999989},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D35:J35)","v":8750},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":8750},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":8750},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":1851.201}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":589.5},{"$f":"SUM(E46:E48)","v":589.5},589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5,589.5]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":536.5}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,5265.8931214285722,9765.8931214285731,9765.8931214285731,10350.992357142859,12313.740446428572,15026.488535714288,17739.236625000001,12951.984714285714,21701.984714285714,21701.984714285714,21701.984714285714,21701.984714285714,21701.984714285714,21701.984714285714,12268.742924999999,3518.7429249999996,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999,3518.7429249999996,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999,12268.742924999999]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":22.29},{"$f":"+E69","v":22.29},22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},5243.6031214285722,9743.6031214285722,9743.6031214285722,10328.702357142858,12291.450446428571,15004.198535714288,17716.946625,12929.694714285713,21679.694714285713,21679.694714285713,21679.694714285713,21679.694714285713,21679.694714285713,21679.694714285713,12246.452924999998,3496.4529249999996,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998,3496.4529249999996,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998,12246.452924999998]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":9811.6179428571431},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":9811.6179428571431},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":9811.6179428571431},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":10901.797714285714},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":13627.247142857143},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":16352.696571428576},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":19078.146000000001},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":21803.595428571429},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":21803.595428571429},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":21803.595428571429},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":21803.595428571429},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":21803.595428571429},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":21803.595428571429},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":21803.595428571429},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":11952.610425000001},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":11952.610425000001},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":11952.610425000001},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":11952.610425000001},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":11952.610425000001},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":11952.610425000001},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":11952.610425000001},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":11952.610425000001},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":11952.610425000001},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":11952.610425000001},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":11952.610425000001},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":11952.610425000001},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":11952.610425000001},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":11952.610425000001},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":11952.610425000001},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":11952.610425000001}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":-45.724821428571431},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":-45.724821428571431},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":-45.724821428571431},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":-50.805357142857474},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":-63.506696428571786},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":-76.208035714286552},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":-88.909375000000182},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":-101.61071428571472},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":-101.61071428571472},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":-101.61071428571472},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":-101.61071428571472},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":-101.61071428571472},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":-101.61071428571472},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":-101.61071428571472},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":316.13249999999971},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":316.13249999999971},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":316.13249999999971},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":316.13249999999971},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":316.13249999999971},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":316.13249999999971},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":316.13249999999971},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":316.13249999999971},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":316.13249999999971},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":316.13249999999971},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":316.13249999999971},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":316.13249999999971},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":316.13249999999971},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":316.13249999999971},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":316.13249999999971},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":316.13249999999971}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-196.23235885714286},{"$f":"-E60*'Common Assumptions'!$E$40","v":-196.23235885714286},{"$f":"-F60*'Common Assumptions'!$E$40","v":-196.23235885714286},{"$f":"-G60*'Common Assumptions'!$E$40","v":-218.0359542857143},{"$f":"-H60*'Common Assumptions'!$E$40","v":-272.54494285714287},{"$f":"-I60*'Common Assumptions'!$E$40","v":-327.0539314285715},{"$f":"-J60*'Common Assumptions'!$E$40","v":-381.56292000000002},{"$f":"-K60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-L60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-M60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-N60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-O60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-P60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-436.07190857142859},{"$f":"-R60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-S60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-T60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-U60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-V60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-W60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-X60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-239.05220850000001},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-239.05220850000001}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":-4.5724821428571429},{"$f":"-E61*'Common Assumptions'!$E$39","v":-4.5724821428571429},{"$f":"-F61*'Common Assumptions'!$E$39","v":-4.5724821428571429},{"$f":"-G61*'Common Assumptions'!$E$39","v":-5.0805357142857481},{"$f":"-H61*'Common Assumptions'!$E$39","v":-6.3506696428571789},{"$f":"-I61*'Common Assumptions'!$E$39","v":-7.6208035714286559},{"$f":"-J61*'Common Assumptions'!$E$39","v":-8.8909375000000193},{"$f":"-K61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-L61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-M61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-N61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-O61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-P61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-Q61*'Common Assumptions'!$E$39","v":-10.161071428571473},{"$f":"-R61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-S61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-T61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-U61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-V61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-W61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-X61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-Y61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-Z61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AA61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AB61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AC61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AD61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AE61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AF61*'Common Assumptions'!$E$39","v":31.613249999999972},{"$f":"-AG61*'Common Assumptions'!$E$39","v":31.613249999999972}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-200.80484100000001},{"$f":"+E63+E62","v":-200.80484100000001},-200.80484100000001,-223.11649000000006,-278.89561250000003,-334.67473500000017,-390.45385750000003,-446.23298000000005,-446.23298000000005,-446.23298000000005,-446.23298000000005,-446.23298000000005,-446.23298000000005,-446.23298000000005,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004,-207.43895850000004]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":807.16499999999996},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":807.16499999999996},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":807.16499999999996},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":896.8499999999998},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":1121.0624999999998},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":1345.2749999999996},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":1569.4875},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":1793.6999999999996},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":1133.4399999999996}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.41500000000000004},{"$f":"+E19+E16","v":0.41500000000000004},0.41500000000000004,0.45,0.53749999999999998,0.62500000000000011,0.71250000000000002,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52,0.52]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.1},{"$f":"+E41","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":22.29},{"$f":"+E33-E49","v":22.29},22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.125},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.25},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.375},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":0.125},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.375},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":0.875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.63}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2,6.9999999999999979E-2]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.875},0.75,0.625,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":8.7500000000000008E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":7.5000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":6.25E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":3.0000000000000006E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.78749999999999998},0.67500000000000004,0.5625,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":3476.7924107142858},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":6953.5848214285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":10430.377232142857},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":13907.169642857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":17383.962053571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":20860.754464285714},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":24337.546875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":27814.339285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":15770.730375000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":15770.730375000001}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":432.81999999999988},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":432.81999999999988}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":391.89150000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":335.90700000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":279.92250000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":223.93800000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":167.95350000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":111.96900000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":55.984500000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":134.36280000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":134.36280000000002}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":1227.909375},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":1052.4937500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":877.078125},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":701.66250000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":526.24687500000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":350.83125000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":175.41562500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":420.99750000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":420.99750000000012}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":5096.5932857142861},8341.9855714285713,11587.377857142857,14832.770142857144,18078.162428571428,21323.554714285714,24568.947,27814.339285714286,27814.339285714286,27814.339285714286,27814.339285714286,27814.339285714286,27814.339285714286,27814.339285714286,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003,16758.910675000003]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":4625.3250000000007},{"$f":"SUM(E89:E91)","v":4625.3250000000007},{"$f":"SUM(F89:F91)","v":4625.3250000000007},{"$f":"SUM(G89:G91)","v":5073.75},6194.8125,7315.875,8436.9375000000018,9558,9558,9558,9558,9558,9558,9558,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7,6256.7]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1592.8999999999999},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1592.8999999999999},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1592.8999999999999},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":1764},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2191.75},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2619.5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3047.2500000000005},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":3475},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2368.6}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":901.35000000000014},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":901.35000000000014},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":901.35000000000014},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1001.5},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1251.875},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1502.2500000000002},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1752.6250000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":2003},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":1228.1500000000001}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2131.0750000000003},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2131.0750000000003},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2131.0750000000003},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2308.25},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2751.1875},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3194.1250000000005},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3637.0625000000005},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4080},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2659.95}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":45}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":5051.5932857142861},8296.9855714285713,11542.377857142857,14787.770142857144,18033.162428571428,21278.554714285714,24523.947,27769.339285714286,27769.339285714286,27769.339285714286,27769.339285714286,27769.339285714286,27769.339285714286,27769.339285714286,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003,16713.910675000003]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D94:J94)","v":7500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":7500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":7500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":1851.201},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":1851.201}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":453},{"$f":"SUM(E105:E107)","v":453},453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453,453]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":53}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":400}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":22.71}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,3245.3922857142861,5240.7845714285713,8486.1768571428584,11731.569142857144,14976.961428571427,18222.353714285713,21467.745999999999,18463.138285714285,25963.138285714285,25963.138285714285,25963.138285714285,25963.138285714285,25963.138285714285,25963.138285714285,14907.709675000002,7407.7096750000028,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002,7407.7096750000028,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002,14907.709675000002]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":22.29},{"$f":"+E128","v":22.29},22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,3223.1022857142862,5218.4945714285714,8463.8868571428575,11709.279142857144,14954.671428571426,18200.063714285712,21445.455999999998,18440.848285714284,25940.848285714284,25940.848285714284,25940.848285714284,25940.848285714284,25940.848285714284,25940.848285714284,14885.419675000001,7385.4196750000028,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001,7385.4196750000028,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001,14885.419675000001]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":3420.8079107142858},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":6841.6158214285715},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":10262.423732142857},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":13683.231642857143},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":17104.039553571427},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":20524.847464285715},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":23945.655374999998},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":27366.463285714286},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":27366.463285714286},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":27366.463285714286},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":27366.463285714286},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":27366.463285714286},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":27366.463285714286},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":27366.463285714286},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":15457.217175000002},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":15457.217175000002},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":15457.217175000002},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":15457.217175000002},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":15457.217175000002},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":15457.217175000002},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":15457.217175000002},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":15457.217175000002},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":15457.217175000002},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":15457.217175000002},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":15457.217175000002},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":15457.217175000002},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":15457.217175000002},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":15457.217175000002},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":15457.217175000002},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":15457.217175000002}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":-175.41562500000009},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":-350.83124999999995},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":-526.24687500000005},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":-701.66250000000002},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":-877.078125},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":-1052.4937500000001},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":-1227.909375},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":-1403.325},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":-1403.325},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":-1403.325},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":-1403.325},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":-1403.325},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":-1403.325},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":-1403.325},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":-549.50750000000005},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":-549.50750000000005},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":-549.50750000000005},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":-549.50750000000005},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":-549.50750000000005},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":-549.50750000000005},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":-549.50750000000005},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":-549.50750000000005},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":-549.50750000000005},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":-549.50750000000005},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":-549.50750000000005},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":-549.50750000000005},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":-549.50750000000005},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":-549.50750000000005},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":-549.50750000000005},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":-549.50750000000005}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-68.416158214285716},{"$f":"-E119*'Common Assumptions'!$E$40","v":-136.83231642857143},{"$f":"-F119*'Common Assumptions'!$E$40","v":-205.24847464285716},{"$f":"-G119*'Common Assumptions'!$E$40","v":-273.66463285714286},{"$f":"-H119*'Common Assumptions'!$E$40","v":-342.08079107142856},{"$f":"-I119*'Common Assumptions'!$E$40","v":-410.49694928571432},{"$f":"-J119*'Common Assumptions'!$E$40","v":-478.91310749999997},{"$f":"-K119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-L119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-M119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-N119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-O119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-P119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-547.32926571428573},{"$f":"-R119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-S119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-T119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-U119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-V119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-W119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-X119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-309.14434350000005},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-309.14434350000005}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":-17.541562500000008},{"$f":"-E120*'Common Assumptions'!$E$39","v":-35.083124999999995},{"$f":"-F120*'Common Assumptions'!$E$39","v":-52.624687500000007},{"$f":"-G120*'Common Assumptions'!$E$39","v":-70.166250000000005},{"$f":"-H120*'Common Assumptions'!$E$39","v":-87.707812500000003},{"$f":"-I120*'Common Assumptions'!$E$39","v":-105.24937500000001},{"$f":"-J120*'Common Assumptions'!$E$39","v":-122.7909375},{"$f":"-K120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-L120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-M120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-N120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-O120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-P120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-Q120*'Common Assumptions'!$E$39","v":-140.33250000000001},{"$f":"-R120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-S120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-T120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-U120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-V120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-W120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-X120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-Y120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-Z120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AA120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AB120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AC120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AD120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AE120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AF120*'Common Assumptions'!$E$39","v":-54.950750000000006},{"$f":"-AG120*'Common Assumptions'!$E$39","v":-54.950750000000006}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-85.957720714285728},-171.91544142857143,-257.87316214285715,-343.83088285714285,-429.78860357142855,-515.74632428571431,-601.70404499999995,-687.66176571428571,-687.66176571428571,-687.66176571428571,-687.66176571428571,-687.66176571428571,-687.66176571428571,-687.66176571428571,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008,-364.09509350000008]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":834.46499999999992},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":834.46499999999992},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":834.46499999999992},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":924.14999999999975},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":1148.3624999999997},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":1372.5749999999996},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":1596.7874999999999},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":1820.9999999999995},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":1160.7399999999998}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.21250000000000002},{"$f":"+E78+E75","v":0.32500000000000001},0.4375,0.55000000000000004,0.66249999999999998,0.77500000000000002,0.88749999999999996,1,1,1,1,1,1,1,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66,0.66]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.1},{"$f":"+E100","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":22.29},{"$f":"+E92-E108","v":22.29},22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29,22.29]

{"sheet":"Income South Medium","index":29,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"South Medium"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Medium"]
["Farm Region","South"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"South Medium"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.5},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.27},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.27},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.27},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.3},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.375},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.44999999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.52500000000000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.35}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":0.18000000000000002},0.18000000000000002,0.18000000000000002,0.2,0.25,0.30000000000000004,0.35000000000000003,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":3.0000000000000006E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.49500000000000005},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.49500000000000005},0.49500000000000005,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":6814.6486071428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":6814.6486071428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":6814.6486071428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":7571.8317857142847},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":9464.7897321428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":11357.747678571426},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":13250.705625000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":7950.4233749999994}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":1171.5428571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":1171.5428571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":1171.5428571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":1301.7142857142858},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":1627.1428571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":1952.5714285714289},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":2278},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":2164.1}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":137.38725000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":137.38725000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":137.38725000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":124.89750000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":93.673125000000027},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":62.448750000000011},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":31.224375000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":74.938500000000019}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":446.96250000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":335.22187500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":223.48125000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":111.74062500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":268.17750000000007}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":8615.2374642857139},8615.2374642857139,8615.2374642857139,9445.4060714285697,11520.827589285713,13596.249107142856,15671.670625000001,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":1943.2},{"$f":"SUM(E30:E32)","v":1943.2},{"$f":"SUM(F30:F32)","v":1943.2},{"$f":"SUM(G30:G32)","v":2091},2460.5,2829.9999999999995,3199.5,3569,3569,3569,3569,3569,3569,3569,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30.000000000000004},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30.000000000000004},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30.000000000000004},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.73},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.73},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.73},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":13.3},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.725},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16.149999999999999},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":17.574999999999999},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1900.47},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1900.47},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1900.47},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2047.7},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2415.7750000000001},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2783.8499999999995},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3151.9250000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":8576.8374642857143},8576.8374642857143,8576.8374642857143,9407.0060714285701,11482.427589285713,13557.849107142856,15633.270625000001,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":499.99999999999989},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D35:J35)","v":8750},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":8750},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":8750},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":1143.72}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":613.00000000000011},{"$f":"SUM(E46:E48)","v":613.00000000000011},613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011,613.00000000000011]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.6}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":575.40000000000009}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,2971.5174642857137,7471.5174642857137,7471.5174642857137,7801.6860714285694,9127.1075892857134,11202.529107142856,13277.950625000001,7853.3721428571416,16603.372142857141,16603.372142857141,16603.372142857141,16603.372142857141,16603.372142857141,16603.372142857141,9313.9193749999995,563.91937499999881,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,563.91937499999881,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":6.3999999999999986},{"$f":"+E69","v":6.3999999999999986},6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},2965.1174642857136,7465.117464285714,7465.117464285714,7795.2860714285698,9120.7075892857138,11196.129107142857,13271.550625000002,7846.972142857142,16596.972142857139,16596.972142857139,16596.972142857139,16596.972142857139,16596.972142857139,16596.972142857139,9307.5193749999999,557.51937499999883,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,557.51937499999883,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":6702.2408571428568},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":6702.2408571428568},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":6702.2408571428568},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":7446.9342857142847},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":9308.6678571428565},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":11170.401428571426},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":13032.135},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":14893.868571428569},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":14893.868571428569},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":14893.868571428569},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":14893.868571428569},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":14893.868571428569},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":14893.868571428569},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":14893.868571428569},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":7775.5668749999995},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":7775.5668749999995},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":7775.5668749999995},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":7775.5668749999995},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":7775.5668749999995},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":7775.5668749999995},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":7775.5668749999995},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":7775.5668749999995},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":7775.5668749999995},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":7775.5668749999995},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":7775.5668749999995},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":7775.5668749999995},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":7775.5668749999995},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":7775.5668749999995},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":7775.5668749999995},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":7775.5668749999995}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":769.27660714285719},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":769.27660714285719},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":769.27660714285719},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":854.7517857142858},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1068.4397321428569},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1282.1276785714285},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":1495.8156249999997},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":1709.5035714285714},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":1709.5035714285714},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":1709.5035714285714},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":1709.5035714285714},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":1709.5035714285714},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":1709.5035714285714},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":1709.5035714285714},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":1538.3525},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":1538.3525},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":1538.3525},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":1538.3525},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":1538.3525},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":1538.3525},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":1538.3525},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":1538.3525},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":1538.3525},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":1538.3525},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":1538.3525},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":1538.3525},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":1538.3525},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":1538.3525},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":1538.3525},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":1538.3525}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-134.04481714285714},{"$f":"-E60*'Common Assumptions'!$E$40","v":-134.04481714285714},{"$f":"-F60*'Common Assumptions'!$E$40","v":-134.04481714285714},{"$f":"-G60*'Common Assumptions'!$E$40","v":-148.9386857142857},{"$f":"-H60*'Common Assumptions'!$E$40","v":-186.17335714285713},{"$f":"-I60*'Common Assumptions'!$E$40","v":-223.40802857142853},{"$f":"-J60*'Common Assumptions'!$E$40","v":-260.64269999999999},{"$f":"-K60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-L60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-M60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-N60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-O60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-P60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-R60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-S60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-T60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-U60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-V60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-W60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-X60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-155.5113375}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":76.927660714285722},{"$f":"-E61*'Common Assumptions'!$E$39","v":76.927660714285722},{"$f":"-F61*'Common Assumptions'!$E$39","v":76.927660714285722},{"$f":"-G61*'Common Assumptions'!$E$39","v":85.475178571428586},{"$f":"-H61*'Common Assumptions'!$E$39","v":106.8439732142857},{"$f":"-I61*'Common Assumptions'!$E$39","v":128.21276785714286},{"$f":"-J61*'Common Assumptions'!$E$39","v":149.58156249999999},{"$f":"-K61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-L61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-M61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-N61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-O61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-P61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-Q61*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-R61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-S61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-T61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-U61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-V61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-W61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-X61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-Y61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-Z61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AA61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AB61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AC61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AD61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AE61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AF61*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AG61*'Common Assumptions'!$E$39","v":153.83525}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-57.11715642857142},{"$f":"+E63+E62","v":-57.11715642857142},-57.11715642857142,-63.463507142857111,-79.329383928571431,-95.195260714285666,-111.0611375,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":266.03999999999991},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":266.03999999999991},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":266.03999999999991},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":295.59999999999991},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":369.49999999999994},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":443.39999999999981},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":517.29999999999984},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":591.19999999999982},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":347.82999999999987}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.32500000000000001},{"$f":"+E19+E16","v":0.32500000000000001},0.32500000000000001,0.35,0.41249999999999998,0.47499999999999998,0.53749999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.1},{"$f":"+E41","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":6.3999999999999986},{"$f":"+E33-E49","v":6.3999999999999986},6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.125},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.25},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.375},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":7.4999999999999997E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.15},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.22499999999999998},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.3},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.375},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.44999999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":0.52500000000000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.35},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.35}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":0.05},0.1,0.15000000000000002,0.2,0.25,0.30000000000000004,0.35000000000000003,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35,0.35]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.875},0.75,0.625,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":8.7500000000000008E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":7.5000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":6.25E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":3.0000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":3.0000000000000006E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.78749999999999998},0.67500000000000004,0.5625,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007,0.27000000000000007]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":1892.9579464285712},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":3785.9158928571424},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":5678.8738392857131},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":7571.8317857142847},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":9464.7897321428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":11357.747678571426},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":13250.705625000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":15143.663571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":7950.4233749999994},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":7950.4233749999994}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":325.42857142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":650.85714285714289},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":976.28571428571445},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":1301.7142857142858},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":1627.1428571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":1952.5714285714289},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":2278},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":2603.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":2164.1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":2164.1}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":218.57062500000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":187.34625000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":156.12187500000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":124.89750000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":93.673125000000027},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":62.448750000000011},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":31.224375000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":74.938500000000019},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":74.938500000000019}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":782.18437499999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":670.44375000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":558.703125},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":446.96250000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":335.22187500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":223.48125000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":111.74062500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":268.17750000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":268.17750000000007}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":3219.1415178571424},5294.5630357142854,7369.9845535714276,9445.4060714285697,11520.827589285713,13596.249107142856,15671.670625000001,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,17747.092142857142,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999,10457.639374999999]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":1943.2},{"$f":"SUM(E89:E91)","v":1943.2},{"$f":"SUM(F89:F91)","v":1943.2},{"$f":"SUM(G89:G91)","v":2091},2460.5,2829.9999999999995,3199.5,3569,3569,3569,3569,3569,3569,3569,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996,2352.1499999999996]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30.000000000000004},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30.000000000000004},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30.000000000000004},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.73},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.73},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.73},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":13.3},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.725},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16.149999999999999},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":17.574999999999999},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.53}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1900.47},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1900.47},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1900.47},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2047.7},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2415.7750000000001},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2783.8499999999995},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3151.9250000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3520},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2307.6199999999994}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":38.4}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":3180.7415178571423},5256.1630357142858,7331.5845535714279,9407.0060714285701,11482.427589285713,13557.849107142856,15633.270625000001,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,17708.69214285714,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999,10419.239374999999]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D94:J94)","v":7500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":7500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":7500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":1143.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":1143.72}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":461.00000000000006},{"$f":"SUM(E105:E107)","v":461.00000000000006},461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006,461.00000000000006]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":30}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":426.00000000000006}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":32}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,2075.4215178571421,2900.8430357142852,4976.2645535714273,7051.6860714285694,9127.1075892857134,11202.529107142856,13277.950625000001,9103.3721428571425,16603.372142857141,16603.372142857141,16603.372142857141,16603.372142857141,16603.372142857141,16603.372142857141,9313.9193749999995,1813.9193749999988,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,1813.9193749999988,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995,9313.9193749999995]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":6.3999999999999986},{"$f":"+E128","v":6.3999999999999986},6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,2069.021517857142,2894.4430357142851,4969.8645535714277,7045.2860714285698,9120.7075892857138,11196.129107142857,13271.550625000002,9096.9721428571429,16596.972142857139,16596.972142857139,16596.972142857139,16596.972142857139,16596.972142857139,16596.972142857139,9307.5193749999999,1807.5193749999987,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,1807.5193749999987,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999,9307.5193749999999]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":1861.7335714285709},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":3723.4671428571423},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":5585.2007142857128},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":7446.9342857142847},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":9308.6678571428565},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":11170.401428571426},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":13032.135},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":14893.868571428569},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":14893.868571428569},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":14893.868571428569},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":14893.868571428569},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":14893.868571428569},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":14893.868571428569},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":14893.868571428569},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":7775.5668749999995},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":7775.5668749999995},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":7775.5668749999995},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":7775.5668749999995},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":7775.5668749999995},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":7775.5668749999995},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":7775.5668749999995},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":7775.5668749999995},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":7775.5668749999995},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":7775.5668749999995},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":7775.5668749999995},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":7775.5668749999995},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":7775.5668749999995},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":7775.5668749999995},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":7775.5668749999995},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":7775.5668749999995}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":213.68794642857131},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":427.37589285714296},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":641.06383928571438},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":854.7517857142858},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1068.4397321428569},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1282.1276785714285},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":1495.8156249999997},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":1709.5035714285714},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":1709.5035714285714},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":1709.5035714285714},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":1709.5035714285714},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":1709.5035714285714},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":1709.5035714285714},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":1709.5035714285714},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":1538.3525},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":1538.3525},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":1538.3525},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":1538.3525},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":1538.3525},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":1538.3525},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":1538.3525},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":1538.3525},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":1538.3525},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":1538.3525},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":1538.3525},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":1538.3525},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":1538.3525},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":1538.3525},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":1538.3525},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":1538.3525}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-37.234671428571417},{"$f":"-E119*'Common Assumptions'!$E$40","v":-74.469342857142848},{"$f":"-F119*'Common Assumptions'!$E$40","v":-111.70401428571427},{"$f":"-G119*'Common Assumptions'!$E$40","v":-148.9386857142857},{"$f":"-H119*'Common Assumptions'!$E$40","v":-186.17335714285713},{"$f":"-I119*'Common Assumptions'!$E$40","v":-223.40802857142853},{"$f":"-J119*'Common Assumptions'!$E$40","v":-260.64269999999999},{"$f":"-K119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-L119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-M119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-N119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-O119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-P119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-297.87737142857139},{"$f":"-R119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-S119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-T119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-U119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-V119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-W119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-X119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-155.5113375},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-155.5113375}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":21.368794642857132},{"$f":"-E120*'Common Assumptions'!$E$39","v":42.7375892857143},{"$f":"-F120*'Common Assumptions'!$E$39","v":64.106383928571447},{"$f":"-G120*'Common Assumptions'!$E$39","v":85.475178571428586},{"$f":"-H120*'Common Assumptions'!$E$39","v":106.8439732142857},{"$f":"-I120*'Common Assumptions'!$E$39","v":128.21276785714286},{"$f":"-J120*'Common Assumptions'!$E$39","v":149.58156249999999},{"$f":"-K120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-L120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-M120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-N120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-O120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-P120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-Q120*'Common Assumptions'!$E$39","v":170.95035714285714},{"$f":"-R120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-S120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-T120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-U120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-V120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-W120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-X120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-Y120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-Z120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AA120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AB120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AC120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AD120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AE120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AF120*'Common Assumptions'!$E$39","v":153.83525},{"$f":"-AG120*'Common Assumptions'!$E$39","v":153.83525}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-15.865876785714285},-31.731753571428548,-47.597630357142819,-63.463507142857111,-79.329383928571431,-95.195260714285666,-111.0611375,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-126.92701428571425,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942,-1.6760874999999942]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":296.43999999999994},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":296.43999999999994},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":296.43999999999994},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":325.99999999999994},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":399.89999999999992},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":473.79999999999978},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":547.69999999999993},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":621.59999999999991},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":378.22999999999985}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.16250000000000001},{"$f":"+E78+E75","v":0.22500000000000001},0.28749999999999998,0.35,0.41249999999999998,0.47499999999999998,0.53749999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38,0.38]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.1},{"$f":"+E100","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":6.3999999999999986},{"$f":"+E92-E108","v":6.3999999999999986},6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986,6.3999999999999986]

{"sheet":"Income South Large","index":30,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[100,0,100,2],[75,0,75,2],[0,0,0,17],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"South Large"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Large"]
["Farm Region","South"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"South Large"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.1875},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.22499999999999998},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.26250000000000001},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.3}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":4.4999999999999998E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":5.2500000000000005E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.06}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":0.36000000000000004},0.36000000000000004,0.36000000000000004,0.36000000000000004,0.15,0.18,0.21000000000000002,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.8125,0.77500000000000002,0.73750000000000004,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":8.1250000000000003E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":7.7500000000000013E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":7.375000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":6.9999999999999993E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.49500000000000005},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.49500000000000005},0.49500000000000005,0.49500000000000005,0.73125000000000007,0.69750000000000001,0.66375000000000006,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":1051.5275357142859},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":1051.5275357142859},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":1051.5275357142859},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":1051.5275357142859},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":438.13647321428584},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":525.76376785714297},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":613.39106250000009},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":630.91652142857151}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":4313.4557142857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":4313.4557142857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":4313.4557142857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":4313.4557142857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":1797.2732142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":2156.7278571428574},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":2516.1825000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":2731.8552857142854}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":271.97527500000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":271.97527500000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":271.97527500000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":271.97527500000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":401.78165625000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":383.23788750000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":364.69411875000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":346.15034999999995}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":491.65875000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":726.31406250000009},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":692.791875},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":659.26968750000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":625.74750000000006}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":6128.6172750000005},6128.6172750000005,6128.6172750000005,6128.6172750000005,3363.5054062500008,3758.5213875000004,4153.5373687500005,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":762.9000000000002},{"$f":"SUM(E30:E32)","v":762.9000000000002},{"$f":"SUM(F30:F32)","v":762.9000000000002},{"$f":"SUM(G30:G32)","v":762.9000000000002},452.62500000000006,496.95000000000005,541.27499999999998,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19.881250000000001},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":21.317500000000003},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":22.753750000000004},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":430.74375000000003},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":473.63250000000005},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":516.52125000000001},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":5526.6172750000005},5526.6172750000005,5526.6172750000005,5526.6172750000005,2761.5054062500008,3156.5213875000004,3551.5373687500005,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":374.99999999999977},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":375.00000000000034},{"$f":"SUM(D35:J35)","v":5250},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":5250},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":5250},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":1388.4255000000001}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":231},{"$f":"SUM(E46:E48)","v":231},231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231,231]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.700000000000001}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":216.3}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,240.19177500000046,4740.1917750000002,4740.1917750000002,4740.1917750000002,1975.0799062500007,1995.0958875000008,2390.1118687500002,-2089.8721500000001,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,2946.2441571428571,-2303.7558428571429,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,-2303.7558428571429,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":0},{"$f":"+E69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},240.19177500000046,4740.1917750000002,4740.1917750000002,4740.1917750000002,1975.0799062500007,1995.0958875000008,2390.1118687500002,-2089.8721500000001,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,2946.2441571428571,-2303.7558428571429,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,-2303.7558428571429,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571]
["FIRR, Farmers"]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":829.00231071428584},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":829.00231071428584},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":829.00231071428584},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":829.00231071428584},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":345.41762946428577},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":414.50115535714298},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":483.58468125000007},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":552.668207142857},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":552.668207142857},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":552.668207142857},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":552.668207142857},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":552.668207142857},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":552.668207142857},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":552.668207142857},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":482.56637142857136},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":482.56637142857136},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":482.56637142857136},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":482.56637142857136},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":482.56637142857136},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":482.56637142857136},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":482.56637142857136},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":482.56637142857136},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":482.56637142857136},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":482.56637142857136},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":482.56637142857136},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":482.56637142857136},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":482.56637142857136},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":482.56637142857136},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":482.56637142857136},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":482.56637142857136}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":3911.1894642857142},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":3911.1894642857142},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":3911.1894642857142},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":3911.1894642857142},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1629.6622767857143},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1955.5947321428571},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":2281.5271875000003},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":2607.4596428571426},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":2607.4596428571426},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":2607.4596428571426},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":2607.4596428571426},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":2607.4596428571426},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":2607.4596428571426},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":2607.4596428571426},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":2463.6777857142852},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":2463.6777857142852},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":2463.6777857142852},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":2463.6777857142852},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":2463.6777857142852},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":2463.6777857142852},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":2463.6777857142852},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":2463.6777857142852},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":2463.6777857142852},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":2463.6777857142852},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":2463.6777857142852},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":2463.6777857142852},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":2463.6777857142852},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":2463.6777857142852},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":2463.6777857142852},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":2463.6777857142852}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-16.580046214285716},{"$f":"-E60*'Common Assumptions'!$E$40","v":-16.580046214285716},{"$f":"-F60*'Common Assumptions'!$E$40","v":-16.580046214285716},{"$f":"-G60*'Common Assumptions'!$E$40","v":-16.580046214285716},{"$f":"-H60*'Common Assumptions'!$E$40","v":-6.9083525892857152},{"$f":"-I60*'Common Assumptions'!$E$40","v":-8.2900231071428596},{"$f":"-J60*'Common Assumptions'!$E$40","v":-9.6716936250000014},{"$f":"-K60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-L60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-M60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-N60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-O60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-P60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-R60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-S60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-T60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-U60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-V60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-W60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-X60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-9.6513274285714274}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":391.11894642857146},{"$f":"-E61*'Common Assumptions'!$E$39","v":391.11894642857146},{"$f":"-F61*'Common Assumptions'!$E$39","v":391.11894642857146},{"$f":"-G61*'Common Assumptions'!$E$39","v":391.11894642857146},{"$f":"-H61*'Common Assumptions'!$E$39","v":162.96622767857144},{"$f":"-I61*'Common Assumptions'!$E$39","v":195.55947321428573},{"$f":"-J61*'Common Assumptions'!$E$39","v":228.15271875000005},{"$f":"-K61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-L61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-M61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-N61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-O61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-P61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-Q61*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-R61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-S61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-T61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-U61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-V61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-W61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-X61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-Y61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-Z61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AA61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AB61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AC61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AD61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AE61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AF61*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AG61*'Common Assumptions'!$E$39","v":246.36777857142852}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":374.53890021428572},{"$f":"+E63+E62","v":374.53890021428572},374.53890021428572,374.53890021428572,156.05787508928572,187.26945010714286,218.48102512500006,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":106.38000000000002},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":106.38000000000002},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":106.38000000000002},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":106.38000000000002},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":44.325000000000003},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":53.19},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":62.054999999999978},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":70.919999999999959}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.14500000000000002},{"$f":"+E19+E16","v":0.14500000000000002},0.14500000000000002,0.14500000000000002,0.11875000000000001,0.12250000000000001,0.12625000000000003,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.1},{"$f":"+E41","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":0},{"$f":"+E33-E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":3.7499999999999999E-2},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":7.4999999999999997E-2},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.11249999999999999},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.15},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.1875},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.22499999999999998},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.26250000000000001},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.3}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":7.4999999999999997E-3},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":1.4999999999999999E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":2.2499999999999999E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.03},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":4.4999999999999998E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":5.2500000000000005E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.06}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":0.03},0.06,0.09,0.12,0.15,0.18,0.21000000000000002,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.96250000000000002},0.92500000000000004,0.88749999999999996,0.85,0.8125,0.77500000000000002,0.73750000000000004,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":9.6250000000000002E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":9.2500000000000013E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":8.8749999999999996E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":8.5000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":8.1250000000000003E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":7.7500000000000013E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":7.375000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":6.9999999999999993E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.86625000000000008},0.83250000000000002,0.79874999999999996,0.76500000000000001,0.73125000000000007,0.69750000000000001,0.66375000000000006,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":87.627294642857152},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":175.2545892857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":262.88188392857148},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":350.50917857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":438.13647321428584},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":525.76376785714297},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":613.39106250000009},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":701.01835714285721},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":630.91652142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":630.91652142857151}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":359.45464285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":718.90928571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":1078.3639285714287},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":1437.8185714285714},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":1797.2732142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":2156.7278571428574},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":2516.1825000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":2875.6371428571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":2731.8552857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":2731.8552857142854}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":475.95673125000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":457.41296250000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":438.86919374999997},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":420.32542500000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":401.78165625000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":383.23788750000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":364.69411875000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":346.15034999999995},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":346.15034999999995}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":860.4028125000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":826.88062500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":793.35843749999992},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":759.83625000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":726.31406250000009},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":692.791875},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":659.26968750000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":625.74750000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":625.74750000000006}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":1783.4414812499999},2178.4574625,2573.4734437500001,2968.4894249999998,3363.5054062500008,3758.5213875000004,4153.5373687500005,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4548.5533500000001,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574,4334.6696571428574]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":762.9000000000002},{"$f":"SUM(E89:E91)","v":762.9000000000002},{"$f":"SUM(F89:F91)","v":762.9000000000002},{"$f":"SUM(G89:G91)","v":762.9000000000002},452.62500000000006,496.95000000000005,541.27499999999998,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991,585.59999999999991]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2.0000000000000004},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":29.935000000000006},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":19.881250000000001},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":21.317500000000003},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":22.753750000000004},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":24.189999999999998}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":730.96500000000015},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":430.74375000000003},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":473.63250000000005},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":516.52125000000001},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":559.41}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":602}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":1181.4414812499999},1576.4574625,1971.4734437500001,2366.4894249999998,2761.5054062500008,3156.5213875000004,3551.5373687500005,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3946.5533500000001,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574,3732.6696571428574]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":375},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":374.99999999999994},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":375.00000000000006},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":375.00000000000006},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":374.99999999999977},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":375.00000000000034},{"$f":"SUM(D94:J94)","v":2250},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":2250},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":2250},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":1388.4255000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":1388.4255000000001}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":57},{"$f":"SUM(E105:E107)","v":57},57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57,57]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":2}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":50}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":602}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,395.01598124999987,415.03196249999996,810.04794375000006,1205.0639249999997,1600.0799062500007,1995.0958875000008,2390.1118687500002,910.12785000000008,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,2946.2441571428571,696.24415714285738,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,696.24415714285738,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":0},{"$f":"+E128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,395.01598124999987,415.03196249999996,810.04794375000006,1205.0639249999997,1600.0799062500007,1995.0958875000008,2390.1118687500002,910.12785000000008,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,3160.1278499999999,2946.2441571428571,696.24415714285738,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,696.24415714285738,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571,2946.2441571428571]
["FIRR, Farmers"]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":69.083525892857153},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":138.16705178571425},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":207.25057767857135},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":276.33410357142867},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":345.41762946428577},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":414.50115535714298},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":483.58468125000007},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":552.668207142857},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":552.668207142857},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":552.668207142857},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":552.668207142857},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":552.668207142857},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":552.668207142857},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":552.668207142857},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":482.56637142857136},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":482.56637142857136},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":482.56637142857136},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":482.56637142857136},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":482.56637142857136},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":482.56637142857136},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":482.56637142857136},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":482.56637142857136},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":482.56637142857136},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":482.56637142857136},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":482.56637142857136},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":482.56637142857136},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":482.56637142857136},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":482.56637142857136},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":482.56637142857136},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":482.56637142857136}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":325.93245535714289},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":651.86491071428566},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":977.79736607142843},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1303.7298214285711},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1629.6622767857143},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1955.5947321428571},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":2281.5271875000003},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":2607.4596428571426},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":2607.4596428571426},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":2607.4596428571426},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":2607.4596428571426},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":2607.4596428571426},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":2607.4596428571426},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":2607.4596428571426},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":2463.6777857142852},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":2463.6777857142852},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":2463.6777857142852},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":2463.6777857142852},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":2463.6777857142852},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":2463.6777857142852},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":2463.6777857142852},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":2463.6777857142852},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":2463.6777857142852},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":2463.6777857142852},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":2463.6777857142852},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":2463.6777857142852},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":2463.6777857142852},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":2463.6777857142852},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":2463.6777857142852},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":2463.6777857142852}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-1.3816705178571431},{"$f":"-E119*'Common Assumptions'!$E$40","v":-2.7633410357142849},{"$f":"-F119*'Common Assumptions'!$E$40","v":-4.1450115535714271},{"$f":"-G119*'Common Assumptions'!$E$40","v":-5.5266820714285734},{"$f":"-H119*'Common Assumptions'!$E$40","v":-6.9083525892857152},{"$f":"-I119*'Common Assumptions'!$E$40","v":-8.2900231071428596},{"$f":"-J119*'Common Assumptions'!$E$40","v":-9.6716936250000014},{"$f":"-K119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-L119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-M119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-N119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-O119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-P119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-11.05336414285714},{"$f":"-R119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-S119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-T119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-U119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-V119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-W119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-X119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-9.6513274285714274},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-9.6513274285714274}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":32.593245535714289},{"$f":"-E120*'Common Assumptions'!$E$39","v":65.186491071428563},{"$f":"-F120*'Common Assumptions'!$E$39","v":97.779736607142851},{"$f":"-G120*'Common Assumptions'!$E$39","v":130.37298214285713},{"$f":"-H120*'Common Assumptions'!$E$39","v":162.96622767857144},{"$f":"-I120*'Common Assumptions'!$E$39","v":195.55947321428573},{"$f":"-J120*'Common Assumptions'!$E$39","v":228.15271875000005},{"$f":"-K120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-L120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-M120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-N120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-O120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-P120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-Q120*'Common Assumptions'!$E$39","v":260.74596428571425},{"$f":"-R120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-S120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-T120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-U120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-V120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-W120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-X120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-Y120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-Z120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AA120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AB120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AC120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AD120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AE120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AF120*'Common Assumptions'!$E$39","v":246.36777857142852},{"$f":"-AG120*'Common Assumptions'!$E$39","v":246.36777857142852}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":31.211575017857147},62.423150035714279,93.634725053571429,124.84630007142856,156.05787508928572,187.26945010714286,218.48102512500006,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,249.69260014285712,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571,236.7164511428571]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":141.18},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":141.18},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":141.18},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":141.18},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":79.125},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":87.99},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":96.854999999999976},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":105.71999999999996}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.10375000000000001},{"$f":"+E78+E75","v":0.10750000000000001},0.11124999999999999,0.115,0.11875000000000001,0.12250000000000001,0.12625000000000003,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.1},{"$f":"+E100","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":0},{"$f":"+E92-E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Income North Small","index":31,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"North Small"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Small"]
["Farm Region","North"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"North Small"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.6},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.89999999999999991},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.51},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.63749999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.7649999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.59499999999999997}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":6.7500000000000018E-2},6.7500000000000018E-2,6.7500000000000018E-2,8.9999999999999941E-2,0.11250000000000002,0.13500000000000001,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.4,0.25,0.10000000000000009,0,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.34},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":0.21249999999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":8.5000000000000075E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":0.255}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":8.2500000000000018E-2},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":8.2500000000000018E-2},8.2500000000000018E-2,6.0000000000000012E-2,3.7500000000000006E-2,1.5000000000000015E-2,0,0,0,0,0,0,0,0,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":18062.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":18062.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":18062.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":24083.192314285719},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":30103.990392857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":36124.788471428568},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":40138.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":25287.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":25287.351930000004}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":417.32357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":417.32357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":417.32357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":556.43142857142823},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":695.53928571428582},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":834.64714285714285},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":927.38571428571436},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":616.7115},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":616.7115}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":1988.5104000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":1242.819},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":497.12760000000048},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":1491.3828000000001}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":181.22400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":113.26500000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":45.306000000000047},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":135.91800000000015}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":21463.102607142861},21463.102607142861,21463.102607142861,26809.358142857145,32155.61367857143,37501.869214285711,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,41066.039571428577,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007,27531.364230000007]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":4447.5225},{"$f":"SUM(E30:E32)","v":4447.5225},{"$f":"SUM(F30:F32)","v":4447.5225},{"$f":"SUM(G30:G32)","v":5647.6799999999994},6847.8374999999996,8047.994999999999,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":582.6},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":574.5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":566.4},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":4.9999999999999991},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5060.079999999999},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6268.3374999999996},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":7476.5949999999993},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":21370.222607142859},21370.222607142859,21370.222607142859,26716.478142857144,32062.733678571429,37408.989214285713,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,40973.15957142858,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005,27438.484230000005]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":1499.9999999999998},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1499.9999999999991},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1000.0000000000009},{"$f":"SUM(D35:J35)","v":10000},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":10000},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":10000},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.15000000000000002},0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":5424.3360000000002}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":847.05},{"$f":"SUM(E46:E48)","v":847.05},847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05,847.05]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":615}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":227.04999999999998}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,11538.766607142861,16038.766607142861,16038.766607142861,19885.022142857146,25231.27767857143,30577.533214285711,34641.703571428574,25641.703571428578,35641.703571428574,35641.703571428574,35641.703571428574,35641.703571428574,35641.703571428574,35641.703571428574,22107.028230000007,12107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,12107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007,22107.028230000007]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":15.480000000000004},{"$f":"+E69","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},11523.286607142862,16023.286607142862,16023.286607142862,19869.542142857146,25215.797678571431,30562.053214285712,34626.223571428571,25626.223571428578,35626.223571428571,35626.223571428571,35626.223571428571,35626.223571428571,35626.223571428571,35626.223571428571,22091.548230000008,12091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,12091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008,22091.548230000008]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":15825.320035714287},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":15825.320035714287},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":15825.320035714287},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":21100.426714285721},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":26375.533392857142},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":31650.64007142857},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":35167.377857142863},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":35167.377857142863},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":35167.377857142863},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":35167.377857142863},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":35167.377857142863},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":35167.377857142863},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":35167.377857142863},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":35167.377857142863},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":21807.458730000006},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":21807.458730000006},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":21807.458730000006},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":21807.458730000006},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":21807.458730000006},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":21807.458730000006},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":21807.458730000006},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":21807.458730000006},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":21807.458730000006},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":21807.458730000006},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":21807.458730000006},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":21807.458730000006},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":21807.458730000006},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":21807.458730000006},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":21807.458730000006},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":21807.458730000006}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":213.44657142857147},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":213.44657142857147},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":213.44657142857147},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":284.59542857142822},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":355.74428571428575},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":426.89314285714283},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":474.3257142857143},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":474.3257142857143},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":474.3257142857143},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":474.3257142857143},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":474.3257142857143},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":474.3257142857143},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":474.3257142857143},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":474.3257142857143},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":299.56950000000006},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":299.56950000000006},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":299.56950000000006},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":299.56950000000006},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":299.56950000000006},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":299.56950000000006},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":299.56950000000006},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":299.56950000000006},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":299.56950000000006},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":299.56950000000006},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":299.56950000000006},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":299.56950000000006},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":299.56950000000006},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":299.56950000000006},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":299.56950000000006},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":299.56950000000006}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-316.50640071428575},{"$f":"-E60*'Common Assumptions'!$E$40","v":-316.50640071428575},{"$f":"-F60*'Common Assumptions'!$E$40","v":-316.50640071428575},{"$f":"-G60*'Common Assumptions'!$E$40","v":-422.0085342857144},{"$f":"-H60*'Common Assumptions'!$E$40","v":-527.51066785714283},{"$f":"-I60*'Common Assumptions'!$E$40","v":-633.01280142857138},{"$f":"-J60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-K60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-L60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-M60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-N60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-O60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-P60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-703.34755714285723},{"$f":"-R60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-S60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-T60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-U60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-V60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-W60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-X60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-436.14917460000015},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-436.14917460000015}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":21.344657142857148},{"$f":"-E61*'Common Assumptions'!$E$39","v":21.344657142857148},{"$f":"-F61*'Common Assumptions'!$E$39","v":21.344657142857148},{"$f":"-G61*'Common Assumptions'!$E$39","v":28.459542857142822},{"$f":"-H61*'Common Assumptions'!$E$39","v":35.574428571428577},{"$f":"-I61*'Common Assumptions'!$E$39","v":42.689314285714289},{"$f":"-J61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-K61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-L61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-M61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-N61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-O61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-P61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-Q61*'Common Assumptions'!$E$39","v":47.432571428571435},{"$f":"-R61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-S61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-T61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-U61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-V61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-W61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-X61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-Y61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-Z61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AA61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AB61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AC61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AD61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AE61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AF61*'Common Assumptions'!$E$39","v":29.956950000000006},{"$f":"-AG61*'Common Assumptions'!$E$39","v":29.956950000000006}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-295.16174357142859},{"$f":"+E63+E62","v":-295.16174357142859},-295.16174357142859,-393.54899142857158,-491.93623928571424,-590.32348714285706,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-655.91498571428576,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015,-406.19222460000015]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":720.09449999999981},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":720.09449999999981},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":720.09449999999981},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":960.12599999999964},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":1200.1574999999996},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":1440.1889999999994},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":1600.2099999999996},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":1120.1469999999995}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.85000000000000009},{"$f":"+E19+E16","v":0.85000000000000009},0.85000000000000009,0.85000000000000009,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.85},{"$f":"+E41","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":15.480000000000004},{"$f":"+E33-E49","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.15},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.44999999999999996},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.6},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.89999999999999991},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":0.1575},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.315},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.47249999999999998},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.63},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.78750000000000009},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.94499999999999995},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":1.05},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.73499999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.73499999999999999}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":-7.5000000000000067E-3},-1.5000000000000013E-2,-2.2500000000000017E-2,-3.0000000000000027E-2,-3.7500000000000033E-2,-4.5000000000000033E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-5.0000000000000044E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2,-3.5000000000000031E-2]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.85},0.7,0.55000000000000004,0.4,0.25,0.10000000000000009,0,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":0.72249999999999992},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.34},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":0.21249999999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":8.5000000000000075E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":0.255}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.1275},0.10500000000000001,8.2500000000000018E-2,6.0000000000000012E-2,3.7500000000000006E-2,1.5000000000000015E-2,0,0,0,0,0,0,0,0,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":7437.4564500000015},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":14874.912900000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":22312.369350000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":29749.825800000006},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":37187.282250000011},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":44624.738700000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":49583.043000000012},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":31237.317090000008},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":31237.317090000008}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":-46.369285714285752},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":-92.738571428571504},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":-139.10785714285726},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":-185.47714285714301},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":-231.84642857142876},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":-278.21571428571451},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":-309.12857142857172},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":-205.57050000000018},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":-205.57050000000018}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":4225.5846000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":3479.8932},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":2734.2018000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":1988.5104000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":1242.819},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":497.12760000000048},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":1491.3828000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":1491.3828000000001}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":385.101},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":317.14200000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":249.18300000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":181.22400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":113.26500000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":45.306000000000047},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":135.91800000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":135.91800000000015}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":12001.772764285715},18579.209528571431,25156.646292857142,31734.08305714286,38311.519821428585,44888.956585714281,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,49273.914428571443,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007,32659.047390000007]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":4447.5225},{"$f":"SUM(E89:E91)","v":4447.5225},{"$f":"SUM(F89:F91)","v":4447.5225},{"$f":"SUM(G89:G91)","v":5647.6799999999994},6847.8374999999996,8047.994999999999,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,8848.1,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989,6447.7849999999989]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":590.70000000000005},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":582.6},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":574.5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":566.4},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":561},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":577.20000000000005}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":4.9999999999999991},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3851.8225000000002},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5060.079999999999},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6268.3374999999996},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":7476.5949999999993},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":8282.1},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5865.5849999999991}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":92.88}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":11908.892764285716},18486.32952857143,25063.766292857141,31641.203057142859,38218.639821428587,44796.076585714283,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,49181.034428571445,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006,32566.167390000006]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1500},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1499.9999999999998},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1499.9999999999991},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1000.0000000000009},{"$f":"SUM(D94:J94)","v":8500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":8500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":8500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.15000000000000002},0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":5424.3360000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":5424.3360000000002}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":530},{"$f":"SUM(E105:E107)","v":530},530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530,530]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":360}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":165}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":77.399999999999991}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,6577.4367642857151,11654.873528571432,18232.310292857142,24809.74705714286,31387.183821428585,37964.620585714278,42849.57842857144,35349.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,43849.57842857144,27234.711390000008,18734.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,18734.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008,27234.711390000008]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":15.480000000000004},{"$f":"+E128","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,6561.9567642857155,11639.393528571432,18216.830292857143,24794.267057142861,31371.703821428586,37949.140585714274,42834.098428571437,35334.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,43834.098428571437,27219.231390000008,18719.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,18719.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008,27219.231390000008]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":6691.7650500000018},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":13383.530100000002},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":20075.295149999998},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":26767.060200000007},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":33458.825250000016},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":40150.590300000003},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":44611.767000000014},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":44611.767000000014},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":44611.767000000014},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":44611.767000000014},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":44611.767000000014},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":44611.767000000014},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":44611.767000000014},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":44611.767000000014},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":27757.423890000005},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":27757.423890000005},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":27757.423890000005},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":27757.423890000005},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":27757.423890000005},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":27757.423890000005},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":27757.423890000005},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":27757.423890000005},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":27757.423890000005},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":27757.423890000005},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":27757.423890000005},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":27757.423890000005},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":27757.423890000005},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":27757.423890000005},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":27757.423890000005},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":27757.423890000005}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":-114.32828571428581},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":-228.65657142857151},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":-342.98485714285727},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":-457.31314285714302},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":-571.64142857142883},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":-685.96971428571453},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":-762.18857142857178},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":-762.18857142857178},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":-762.18857142857178},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":-762.18857142857178},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":-762.18857142857178},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":-762.18857142857178},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":-762.18857142857178},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":-762.18857142857178},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":-522.71250000000009},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":-522.71250000000009},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":-522.71250000000009},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":-522.71250000000009},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":-522.71250000000009},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":-522.71250000000009},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":-522.71250000000009},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":-522.71250000000009},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":-522.71250000000009},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":-522.71250000000009},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":-522.71250000000009},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":-522.71250000000009},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":-522.71250000000009},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":-522.71250000000009},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":-522.71250000000009},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":-522.71250000000009}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-133.83530100000004},{"$f":"-E119*'Common Assumptions'!$E$40","v":-267.67060200000003},{"$f":"-F119*'Common Assumptions'!$E$40","v":-401.50590299999999},{"$f":"-G119*'Common Assumptions'!$E$40","v":-535.34120400000018},{"$f":"-H119*'Common Assumptions'!$E$40","v":-669.17650500000036},{"$f":"-I119*'Common Assumptions'!$E$40","v":-803.01180600000009},{"$f":"-J119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-K119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-L119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-M119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-N119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-O119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-P119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-892.23534000000029},{"$f":"-R119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-S119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-T119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-U119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-V119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-W119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-X119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-555.14847780000014},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-555.14847780000014}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":-11.432828571428582},{"$f":"-E120*'Common Assumptions'!$E$39","v":-22.865657142857152},{"$f":"-F120*'Common Assumptions'!$E$39","v":-34.298485714285725},{"$f":"-G120*'Common Assumptions'!$E$39","v":-45.731314285714305},{"$f":"-H120*'Common Assumptions'!$E$39","v":-57.164142857142885},{"$f":"-I120*'Common Assumptions'!$E$39","v":-68.59697142857145},{"$f":"-J120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-K120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-L120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-M120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-N120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-O120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-P120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-Q120*'Common Assumptions'!$E$39","v":-76.218857142857175},{"$f":"-R120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-S120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-T120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-U120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-V120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-W120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-X120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-Y120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-Z120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AA120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AB120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AC120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AD120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AE120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AF120*'Common Assumptions'!$E$39","v":-52.271250000000009},{"$f":"-AG120*'Common Assumptions'!$E$39","v":-52.271250000000009}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-145.26812957142863},-290.5362591428572,-435.80438871428572,-581.07251828571452,-726.34064785714327,-871.60877742857156,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-968.45419714285742,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015,-607.41972780000015]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":783.50449999999978},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":783.50449999999978},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":783.50449999999978},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":1023.5359999999996},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":1263.5674999999997},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":1503.5989999999995},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":1663.6199999999997},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":1183.5569999999996}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.87999999999999989},{"$f":"+E78+E75","v":0.90999999999999992},0.94,0.97,1,1.03,1.05,1.05,1.05,1.05,1.05,1.05,1.05,1.05,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99,0.99]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.85},{"$f":"+E100","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":15.480000000000004},{"$f":"+E92-E108","v":15.480000000000004},15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004,15.480000000000004]

{"sheet":"Income North Medium","index":32,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"North Medium"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Medium"]
["Farm Region","North"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"North Medium"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.6},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.89999999999999991},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.38250000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.51},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.63749999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.7649999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.59499999999999997}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":6.7500000000000018E-2},6.7500000000000018E-2,6.7500000000000018E-2,8.9999999999999941E-2,0.11250000000000002,0.13500000000000001,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.4,0.25,0.10000000000000009,0,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.34},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":0.21249999999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":8.5000000000000075E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":0.255}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":8.2500000000000018E-2},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":8.2500000000000018E-2},8.2500000000000018E-2,6.0000000000000012E-2,3.7500000000000006E-2,1.5000000000000015E-2,0,0,0,0,0,0,0,0,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":12707.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":12707.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":12707.394235714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":16943.192314285719},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":21178.990392857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":25414.788471428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":17790.351930000004}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":348.20357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":348.20357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":348.20357142857154},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":464.27142857142826},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":580.33928571428578},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":696.40714285714284},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":514.5675}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":12902.887800000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":12902.887800000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":12902.887800000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":9383.9184000000023},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":5864.9490000000014},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":2345.9796000000024},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":7037.9388000000017}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":88.431750000000022},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":88.431750000000022},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":88.431750000000022},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":64.314000000000021},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":40.196250000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":16.078500000000016},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":48.235500000000052}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":26046.917357142866},26046.917357142866,26046.917357142866,26855.696142857149,27664.474928571432,28473.253714285718,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":3031.2624999999998},{"$f":"SUM(E30:E32)","v":3031.2624999999998},{"$f":"SUM(F30:F32)","v":3031.2624999999998},{"$f":"SUM(G30:G32)","v":3718.6000000000004},4405.9375,5093.2749999999987,5551.5,5551.5,5551.5,5551.5,5551.5,5551.5,5551.5,5551.5,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":73.375},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":73.375},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":73.375},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":67},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":60.625},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":54.25},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":81.824999999999989},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":81.824999999999989},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":81.824999999999989},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":104.1},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":126.37499999999999},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":148.64999999999998},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2876.0625},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2876.0625},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2876.0625},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3547.5000000000005},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4218.9375},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4890.3749999999991},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":25023.167357142866},25023.167357142866,25023.167357142866,25831.946142857149,26640.724928571432,27449.503714285718,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":1499.9999999999998},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1499.9999999999991},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1000.0000000000009},{"$f":"SUM(D35:J35)","v":10000},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":10000},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":10000},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.15000000000000002},0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":23620.581000000006}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":969.25},{"$f":"SUM(E46:E48)","v":969.25},969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25,969.25]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92.5}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":861.75}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,-2073.6636428571401,2426.3363571428599,2426.3363571428599,1735.1151428571429,2543.8939285714259,3352.6727142857126,4391.8585714285691,-4608.1414285714309,5391.8585714285691,5391.8585714285691,5391.8585714285691,5391.8585714285691,5391.8585714285691,5391.8585714285691,1770.5127299999986,-8229.4872700000014,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,-8229.4872700000014,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":438.75},{"$f":"+E69","v":438.75},438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},-2512.4136428571401,1987.5863571428599,1987.5863571428599,1296.3651428571429,2105.1439285714259,2913.9227142857126,3953.1085714285691,-5046.8914285714309,4953.1085714285691,4953.1085714285691,4953.1085714285691,4953.1085714285691,4953.1085714285691,4953.1085714285691,1331.7627299999986,-8668.2372700000014,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,-8668.2372700000014,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":1.1449814594771719}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":2150.4860357142861},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":2150.4860357142861},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":2150.4860357142861},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":2867.314714285716},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":3584.1433928571387},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":4300.9720714285686},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":4778.8578571428552},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":4778.8578571428552},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":4778.8578571428552},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":4778.8578571428552},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":4778.8578571428552},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":4778.8578571428552},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":4778.8578571428552},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":4778.8578571428552},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":1368.4947300000022},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":1368.4947300000022},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":1368.4947300000022},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":1368.4947300000022},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":1368.4947300000022},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":1368.4947300000022},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":1368.4947300000022},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":1368.4947300000022},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":1368.4947300000022},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":1368.4947300000022},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":1368.4947300000022},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":1368.4947300000022},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":1368.4947300000022},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":1368.4947300000022},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":1368.4947300000022},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":1368.4947300000022}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":275.85032142857153},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":275.85032142857153},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":275.85032142857153},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":367.80042857142831},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":459.75053571428572},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":551.70064285714284},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":613.00071428571437},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":613.00071428571437},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":613.00071428571437},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":613.00071428571437},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":613.00071428571437},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":613.00071428571437},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":613.00071428571437},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":613.00071428571437},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":402.01799999999997},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":402.01799999999997},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":402.01799999999997},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":402.01799999999997},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":402.01799999999997},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":402.01799999999997},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":402.01799999999997},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":402.01799999999997},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":402.01799999999997},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":402.01799999999997},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":402.01799999999997},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":402.01799999999997},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":402.01799999999997},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":402.01799999999997},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":402.01799999999997},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":402.01799999999997}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-43.00972071428572},{"$f":"-E60*'Common Assumptions'!$E$40","v":-43.00972071428572},{"$f":"-F60*'Common Assumptions'!$E$40","v":-43.00972071428572},{"$f":"-G60*'Common Assumptions'!$E$40","v":-57.346294285714322},{"$f":"-H60*'Common Assumptions'!$E$40","v":-71.682867857142782},{"$f":"-I60*'Common Assumptions'!$E$40","v":-86.019441428571369},{"$f":"-J60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-K60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-L60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-M60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-N60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-O60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-P60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-R60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-S60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-T60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-U60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-V60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-W60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-X60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-27.369894600000045}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":27.585032142857155},{"$f":"-E61*'Common Assumptions'!$E$39","v":27.585032142857155},{"$f":"-F61*'Common Assumptions'!$E$39","v":27.585032142857155},{"$f":"-G61*'Common Assumptions'!$E$39","v":36.780042857142831},{"$f":"-H61*'Common Assumptions'!$E$39","v":45.975053571428575},{"$f":"-I61*'Common Assumptions'!$E$39","v":55.17006428571429},{"$f":"-J61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-K61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-L61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-M61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-N61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-O61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-P61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-Q61*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-R61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-S61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-T61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-U61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-V61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-W61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-X61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-Y61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-Z61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AA61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AB61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AC61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AD61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AE61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AF61*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AG61*'Common Assumptions'!$E$39","v":40.201799999999999}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-15.424688571428565},{"$f":"+E63+E62","v":-15.424688571428565},-15.424688571428565,-20.566251428571491,-25.707814285714207,-30.84937714285708,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":412.40249999999986},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":412.40249999999986},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":412.40249999999986},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":549.87},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":687.33749999999986},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":824.80499999999961},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":916.44999999999982},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":641.51499999999987}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.85000000000000009},{"$f":"+E19+E16","v":0.85000000000000009},0.85000000000000009,0.85000000000000009,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.85},{"$f":"+E41","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":438.75},{"$f":"+E33-E49","v":438.75},438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.15},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.44999999999999996},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.6},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.89999999999999991},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.7},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.7}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":0.1275},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.255},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.38249999999999995},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.51},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.63749999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.7649999999999999},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":0.85},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.59499999999999997}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":2.2499999999999985E-2},4.4999999999999971E-2,6.7500000000000004E-2,8.9999999999999941E-2,0.11250000000000002,0.13500000000000001,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001,0.10500000000000001]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.85},0.7,0.55000000000000004,0.4,0.25,0.10000000000000009,0,0,0,0,0,0,0,0,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004,0.30000000000000004]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":0.72249999999999992},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":0.59499999999999997},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":0.46750000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.34},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":0.21249999999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":8.5000000000000075E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":0.255},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":0.255}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.1275},0.10500000000000001,8.2500000000000018E-2,6.0000000000000012E-2,3.7500000000000006E-2,1.5000000000000015E-2,0,0,0,0,0,0,0,0,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2,4.5000000000000047E-2]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":4235.7980785714299},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":8471.5961571428597},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":12707.394235714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":16943.192314285719},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":21178.990392857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":25414.788471428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":28238.653857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":17790.351930000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":17790.351930000004}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":116.06785714285706},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":232.13571428571413},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":348.20357142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":464.27142857142826},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":580.33928571428578},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":696.40714285714284},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":773.78571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":514.5675},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":514.5675}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":19940.8266},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":16421.857200000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":12902.887800000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":9383.9184000000023},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":5864.9490000000014},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":2345.9796000000024},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":7037.9388000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":7037.9388000000017}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":136.66725000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":112.54950000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":88.431750000000022},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":64.314000000000021},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":40.196250000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":16.078500000000016},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":48.235500000000052},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":48.235500000000052}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":24429.359785714285},25238.138571428579,26046.917357142862,26855.696142857149,27664.474928571432,28473.253714285718,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,29012.439571428575,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004,25391.093730000004]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":3031.2624999999998},{"$f":"SUM(E89:E91)","v":3031.2624999999998},{"$f":"SUM(F89:F91)","v":3031.2624999999998},{"$f":"SUM(G89:G91)","v":3718.6000000000004},4405.9375,5093.2749999999987,5551.5,5551.5,5551.5,5551.5,5551.5,5551.5,5551.5,5551.5,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998,4176.8249999999998]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":73.375},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":73.375},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":73.375},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":67},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":60.625},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":54.25},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":62.75}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":81.824999999999989},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":81.824999999999989},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":81.824999999999989},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":104.1},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":126.37499999999999},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":148.64999999999998},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":163.5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":118.94999999999999}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2876.0625},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2876.0625},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2876.0625},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3547.5000000000005},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4218.9375},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4890.3749999999991},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5338},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3995.125}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1023.75}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":23405.609785714285},24214.388571428579,25023.167357142862,25831.946142857149,26640.724928571432,27449.503714285718,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,27988.689571428575,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004,24367.343730000004]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1500},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1499.9999999999998},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1500.0000000000002},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1499.9999999999991},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1000.0000000000009},{"$f":"SUM(D94:J94)","v":8500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":8500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":8500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.85}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.15000000000000002},0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002,0.15000000000000002]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":23620.581000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":23620.581000000006}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":336},{"$f":"SUM(E105:E107)","v":336},336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336,336]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":50}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":15}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":271}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":585}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,808.77878571427937,117.55757142857328,926.33635714285629,1735.1151428571429,2543.8939285714259,3352.6727142857126,4391.8585714285691,-3108.1414285714309,5391.8585714285691,5391.8585714285691,5391.8585714285691,5391.8585714285691,5391.8585714285691,5391.8585714285691,1770.5127299999986,-6729.4872700000014,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,-6729.4872700000014,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986,1770.5127299999986]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":438.75},{"$f":"+E128","v":438.75},438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,370.02878571427937,-321.19242857142672,487.58635714285629,1296.3651428571429,2105.1439285714259,2913.9227142857126,3953.1085714285691,-3546.8914285714309,4953.1085714285691,4953.1085714285691,4953.1085714285691,4953.1085714285691,4953.1085714285691,4953.1085714285691,1331.7627299999986,-7168.2372700000014,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,-7168.2372700000014,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986,1331.7627299999986]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":716.82867857142628},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":1433.6573571428562},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":2150.4860357142861},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":2867.314714285716},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":3584.1433928571387},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":4300.9720714285686},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":4778.8578571428552},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":4778.8578571428552},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":4778.8578571428552},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":4778.8578571428552},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":4778.8578571428552},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":4778.8578571428552},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":4778.8578571428552},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":4778.8578571428552},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":1368.4947300000022},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":1368.4947300000022},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":1368.4947300000022},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":1368.4947300000022},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":1368.4947300000022},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":1368.4947300000022},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":1368.4947300000022},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":1368.4947300000022},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":1368.4947300000022},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":1368.4947300000022},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":1368.4947300000022},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":1368.4947300000022},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":1368.4947300000022},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":1368.4947300000022},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":1368.4947300000022},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":1368.4947300000022}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":91.950107142857064},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":183.90021428571413},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":275.85032142857142},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":367.80042857142831},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":459.75053571428572},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":551.70064285714284},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":613.00071428571437},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":613.00071428571437},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":613.00071428571437},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":613.00071428571437},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":613.00071428571437},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":613.00071428571437},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":613.00071428571437},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":613.00071428571437},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":402.01799999999997},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":402.01799999999997},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":402.01799999999997},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":402.01799999999997},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":402.01799999999997},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":402.01799999999997},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":402.01799999999997},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":402.01799999999997},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":402.01799999999997},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":402.01799999999997},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":402.01799999999997},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":402.01799999999997},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":402.01799999999997},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":402.01799999999997},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":402.01799999999997},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":402.01799999999997}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-14.336573571428525},{"$f":"-E119*'Common Assumptions'!$E$40","v":-28.673147142857125},{"$f":"-F119*'Common Assumptions'!$E$40","v":-43.00972071428572},{"$f":"-G119*'Common Assumptions'!$E$40","v":-57.346294285714322},{"$f":"-H119*'Common Assumptions'!$E$40","v":-71.682867857142782},{"$f":"-I119*'Common Assumptions'!$E$40","v":-86.019441428571369},{"$f":"-J119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-K119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-L119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-M119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-N119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-O119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-P119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-95.577157142857104},{"$f":"-R119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-S119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-T119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-U119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-V119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-W119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-X119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-27.369894600000045},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-27.369894600000045}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":9.195010714285706},{"$f":"-E120*'Common Assumptions'!$E$39","v":18.390021428571412},{"$f":"-F120*'Common Assumptions'!$E$39","v":27.585032142857145},{"$f":"-G120*'Common Assumptions'!$E$39","v":36.780042857142831},{"$f":"-H120*'Common Assumptions'!$E$39","v":45.975053571428575},{"$f":"-I120*'Common Assumptions'!$E$39","v":55.17006428571429},{"$f":"-J120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-K120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-L120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-M120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-N120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-O120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-P120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-Q120*'Common Assumptions'!$E$39","v":61.300071428571442},{"$f":"-R120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-S120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-T120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-U120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-V120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-W120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-X120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-Y120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-Z120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AA120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AB120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AC120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AD120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AE120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AF120*'Common Assumptions'!$E$39","v":40.201799999999999},{"$f":"-AG120*'Common Assumptions'!$E$39","v":40.201799999999999}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-5.1415628571428194},-10.283125714285713,-15.424688571428575,-20.566251428571491,-25.707814285714207,-30.84937714285708,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,-34.277085714285661,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954,12.831905399999954]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":539.0524999999999},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":539.0524999999999},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":539.0524999999999},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":676.51999999999987},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":813.98749999999984},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":951.45499999999959},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":1043.0999999999997},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":768.16499999999974}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.84999999999999987},{"$f":"+E78+E75","v":0.85},0.85,0.85000000000000009,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.85},{"$f":"+E100","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":438.75},{"$f":"+E92-E108","v":438.75},438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75,438.75]

{"sheet":"Income North Large","index":33,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"North Large"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Large"]
["Farm Region","North"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"North Large"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.3125},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.375},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.4375},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.5}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.22500000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.22500000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.22500000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.22500000000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.15625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.1875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.21875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.25}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":0.22500000000000001},0.22500000000000001,0.22500000000000001,0.22500000000000001,0.15625,0.1875,0.21875,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.6875,0.625,0.5625,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":0.27500000000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":0.27500000000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":0.27500000000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.27500000000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":0.34375},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":0.3125},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":0.28125},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":0.25}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.27500000000000002},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.27500000000000002},0.27500000000000002,0.27500000000000002,0.34375,0.3125,0.28125,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":1836.6287946428574},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":2203.9545535714287},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":2571.2803125000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":2644.7454642857147}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":2697.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":2697.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":2697.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":2697.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":1873.2142857142858},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":2247.8571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":2622.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":2847.2857142857142}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":5029.398000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":5029.398000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":5029.398000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":5029.398000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":6286.7475000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":5715.2250000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":5143.7025000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":4572.18}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":294.77250000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":294.77250000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":294.77250000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":294.77250000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":368.46562500000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":334.96875},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":301.47187500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":267.97500000000002}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":10666.344535714288},10666.344535714288,10666.344535714288,10666.344535714288,10365.056205357145,10502.005446428571,10638.954687500001,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":1480.25},{"$f":"SUM(E30:E32)","v":1480.25},{"$f":"SUM(F30:F32)","v":1480.25},{"$f":"SUM(G30:G32)","v":1480.25},1336.5625,1401.875,1467.1875,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":14.4375},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":13.125},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.8125},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1317.125},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1383.75},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1450.375},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":9583.3445357142882},9583.3445357142882,9583.3445357142882,9583.3445357142882,9282.0562053571448,9419.0054464285713,9555.9546875000015,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"SUM(D35:J35)","v":5750},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":5750},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":5750},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":9680.3100000000013}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":1010},{"$f":"SUM(E46:E48)","v":1010},1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010,1010]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":21}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":984}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,-3513.9654642857131,986.0345357142869,986.0345357142869,986.0345357142869,684.74620535714348,196.69544642856999,333.64468750000015,-4654.4060714285715,1095.5939285714285,1095.5939285714285,1095.5939285714285,1095.5939285714285,1095.5939285714285,1095.5939285714285,651.87617857142868,-5098.1238214285713,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,-5098.1238214285713,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":133},{"$f":"+E69","v":133},133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},-3646.9654642857131,853.0345357142869,853.0345357142869,853.0345357142869,551.74620535714348,63.695446428569994,200.64468750000015,-4787.4060714285715,962.59392857142848,962.59392857142848,962.59392857142848,962.59392857142848,962.59392857142848,962.59392857142848,518.87617857142868,-5231.1238214285713,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,-5231.1238214285713,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":4.4467038276019943E-2}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":-1470.2165357142849},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":-1470.2165357142849},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":-1470.2165357142849},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":-1470.2165357142849},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":-1020.9837053571428},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":-1225.1804464285715},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":-1429.3771875000002},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":-1633.573928571428},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":-1633.573928571428},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":-1633.573928571428},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":-1633.573928571428},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":-1633.573928571428},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":-1633.573928571428},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":-1633.573928571428},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":-1927.4345357142856},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":-1927.4345357142856},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":-1927.4345357142856},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":-1927.4345357142856},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":-1927.4345357142856},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":-1927.4345357142856},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":-1927.4345357142856},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":-1927.4345357142856},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":-1927.4345357142856},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":-1927.4345357142856},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":-1927.4345357142856},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":-1927.4345357142856},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":-1927.4345357142856},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":-1927.4345357142856},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":-1927.4345357142856},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":-1927.4345357142856}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":2456.2510714285718},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":2456.2510714285718},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":2456.2510714285718},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":2456.2510714285718},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1705.729910714286},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":2046.8758928571431},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":2388.0218750000004},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":2729.1678571428574},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":2729.1678571428574},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":2729.1678571428574},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":2729.1678571428574},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":2729.1678571428574},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":2729.1678571428574},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":2729.1678571428574},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":2579.3107142857143},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":2579.3107142857143},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":2579.3107142857143},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":2579.3107142857143},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":2579.3107142857143},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":2579.3107142857143},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":2579.3107142857143},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":2579.3107142857143},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":2579.3107142857143},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":2579.3107142857143},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":2579.3107142857143},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":2579.3107142857143},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":2579.3107142857143},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":2579.3107142857143},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":2579.3107142857143},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":2579.3107142857143}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":29.404330714285699},{"$f":"-E60*'Common Assumptions'!$E$40","v":29.404330714285699},{"$f":"-F60*'Common Assumptions'!$E$40","v":29.404330714285699},{"$f":"-G60*'Common Assumptions'!$E$40","v":29.404330714285699},{"$f":"-H60*'Common Assumptions'!$E$40","v":20.419674107142857},{"$f":"-I60*'Common Assumptions'!$E$40","v":24.503608928571431},{"$f":"-J60*'Common Assumptions'!$E$40","v":28.587543750000005},{"$f":"-K60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-L60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-M60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-N60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-O60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-P60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-Q60*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-R60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-S60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-T60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-U60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-V60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-W60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-X60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-Y60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-Z60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AA60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AB60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AC60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AD60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AE60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AF60*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AG60*'Common Assumptions'!$E$40","v":38.548690714285712}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":245.62510714285719},{"$f":"-E61*'Common Assumptions'!$E$39","v":245.62510714285719},{"$f":"-F61*'Common Assumptions'!$E$39","v":245.62510714285719},{"$f":"-G61*'Common Assumptions'!$E$39","v":245.62510714285719},{"$f":"-H61*'Common Assumptions'!$E$39","v":170.57299107142862},{"$f":"-I61*'Common Assumptions'!$E$39","v":204.68758928571432},{"$f":"-J61*'Common Assumptions'!$E$39","v":238.80218750000006},{"$f":"-K61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-L61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-M61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-N61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-O61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-P61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-Q61*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-R61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-S61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-T61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-U61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-V61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-W61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-X61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-Y61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-Z61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AA61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AB61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AC61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AD61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AE61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AF61*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AG61*'Common Assumptions'!$E$39","v":257.93107142857144}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":275.02943785714291},{"$f":"+E63+E62","v":275.02943785714291},275.02943785714291,275.02943785714291,190.99266517857149,229.19119821428575,267.38973125000007,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":94.049999999999983},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":94.049999999999983},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":94.049999999999983},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":94.049999999999983},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":65.312499999999986},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":78.374999999999986},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":91.437499999999986},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":104.49999999999997}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.5},{"$f":"+E19+E16","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.5},{"$f":"+E41","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":133},{"$f":"+E33-E49","v":133},133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":6.25E-2},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.125},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.1875},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.25},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.3125},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.375},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.4375},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.5}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":3.125E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":6.25E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":9.375E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.125},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.15625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.1875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":0.21875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.25}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":3.125E-2},6.25E-2,9.375E-2,0.125,0.15625,0.1875,0.21875,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.9375},0.875,0.8125,0.75,0.6875,0.625,0.5625,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":0.46875},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":0.4375},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":0.40625},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.375},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":0.34375},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":0.3125},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":0.28125},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":0.25},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":0.25}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.46875},0.4375,0.40625,0.375,0.34375,0.3125,0.28125,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":367.32575892857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":734.65151785714295},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":1101.9772767857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":1469.3030357142859},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":1836.6287946428574},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":2203.9545535714287},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":2571.2803125000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":2938.6060714285718},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":2644.7454642857147},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":2644.7454642857147}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":374.64285714285717},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":749.28571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":1123.9285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":1498.5714285714287},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":1873.2142857142858},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":2247.8571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":2622.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":2997.1428571428573},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":2847.2857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":2847.2857142857142}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":8572.8375000000015},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":8001.3150000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":7429.7925000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":6858.27},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":6286.7475000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":5715.2250000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":5143.7025000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":4572.18},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":4572.18}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":502.45312500000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":468.95625000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":435.45937500000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":401.96250000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":368.46562500000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":334.96875},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":301.47187500000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":267.97500000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":267.97500000000002}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":9817.2592410714296},9954.208482142858,10091.157723214286,10228.106964285715,10365.056205357145,10502.005446428571,10638.954687500001,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10775.90392857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143,10332.18617857143]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":1480.25},{"$f":"SUM(E89:E91)","v":1480.25},{"$f":"SUM(F89:F91)","v":1480.25},{"$f":"SUM(G89:G91)","v":1480.25},1336.5625,1401.875,1467.1875,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5,1532.5]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.55},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":14.4375},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":13.125},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":11.8125},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":10.5}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1463.7},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1317.125},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1383.75},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1450.375},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":1517}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":1083}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":8734.2592410714296},8871.208482142858,9008.1577232142863,9145.1069642857146,9282.0562053571448,9419.0054464285713,9555.9546875000015,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9692.9039285714298,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143,9249.18617857143]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":625},{"$f":"SUM(D94:J94)","v":3750},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":3750},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":3750},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.5}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":9680.3100000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":9680.3100000000013}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":5},{"$f":"SUM(E105:E107)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":5}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":0}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":950}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,136.94924107142833,-351.10151785714334,-214.152276785715,-77.203035714286671,59.746205357143481,196.69544642856999,333.64468750000015,-2654.4060714285715,1095.5939285714285,1095.5939285714285,1095.5939285714285,1095.5939285714285,1095.5939285714285,1095.5939285714285,651.87617857142868,-3098.1238214285713,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,-3098.1238214285713,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868,651.87617857142868]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":133},{"$f":"+E128","v":133},133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,3.9492410714283324,-484.10151785714334,-347.152276785715,-210.20303571428667,-73.253794642856519,63.695446428569994,200.64468750000015,-2787.4060714285715,962.59392857142848,962.59392857142848,962.59392857142848,962.59392857142848,962.59392857142848,962.59392857142848,518.87617857142868,-3231.1238214285713,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,-3231.1238214285713,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868,518.87617857142868]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":0.23592847973156705}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":-204.19674107142782},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":-408.39348214285747},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":-612.59022321428529},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":-816.78696428571493},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":-1020.9837053571428},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":-1225.1804464285715},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":-1429.3771875000002},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":-1633.573928571428},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":-1633.573928571428},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":-1633.573928571428},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":-1633.573928571428},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":-1633.573928571428},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":-1633.573928571428},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":-1633.573928571428},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":-1927.4345357142856},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":-1927.4345357142856},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":-1927.4345357142856},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":-1927.4345357142856},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":-1927.4345357142856},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":-1927.4345357142856},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":-1927.4345357142856},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":-1927.4345357142856},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":-1927.4345357142856},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":-1927.4345357142856},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":-1927.4345357142856},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":-1927.4345357142856},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":-1927.4345357142856},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":-1927.4345357142856},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":-1927.4345357142856},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":-1927.4345357142856}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":341.14598214285718},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":682.29196428571436},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":1023.4379464285714},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1364.5839285714287},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1705.729910714286},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":2046.8758928571431},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":2388.0218750000004},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":2729.1678571428574},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":2729.1678571428574},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":2729.1678571428574},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":2729.1678571428574},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":2729.1678571428574},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":2729.1678571428574},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":2729.1678571428574},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":2579.3107142857143},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":2579.3107142857143},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":2579.3107142857143},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":2579.3107142857143},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":2579.3107142857143},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":2579.3107142857143},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":2579.3107142857143},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":2579.3107142857143},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":2579.3107142857143},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":2579.3107142857143},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":2579.3107142857143},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":2579.3107142857143},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":2579.3107142857143},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":2579.3107142857143},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":2579.3107142857143},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":2579.3107142857143}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":4.0839348214285565},{"$f":"-E119*'Common Assumptions'!$E$40","v":8.1678696428571502},{"$f":"-F119*'Common Assumptions'!$E$40","v":12.251804464285707},{"$f":"-G119*'Common Assumptions'!$E$40","v":16.3357392857143},{"$f":"-H119*'Common Assumptions'!$E$40","v":20.419674107142857},{"$f":"-I119*'Common Assumptions'!$E$40","v":24.503608928571431},{"$f":"-J119*'Common Assumptions'!$E$40","v":28.587543750000005},{"$f":"-K119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-L119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-M119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-N119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-O119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-P119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-Q119*'Common Assumptions'!$E$40","v":32.671478571428558},{"$f":"-R119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-S119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-T119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-U119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-V119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-W119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-X119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-Y119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-Z119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AA119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AB119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AC119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AD119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AE119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AF119*'Common Assumptions'!$E$40","v":38.548690714285712},{"$f":"-AG119*'Common Assumptions'!$E$40","v":38.548690714285712}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":34.114598214285721},{"$f":"-E120*'Common Assumptions'!$E$39","v":68.229196428571441},{"$f":"-F120*'Common Assumptions'!$E$39","v":102.34379464285715},{"$f":"-G120*'Common Assumptions'!$E$39","v":136.45839285714288},{"$f":"-H120*'Common Assumptions'!$E$39","v":170.57299107142862},{"$f":"-I120*'Common Assumptions'!$E$39","v":204.68758928571432},{"$f":"-J120*'Common Assumptions'!$E$39","v":238.80218750000006},{"$f":"-K120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-L120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-M120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-N120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-O120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-P120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-Q120*'Common Assumptions'!$E$39","v":272.91678571428577},{"$f":"-R120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-S120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-T120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-U120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-V120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-W120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-X120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-Y120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-Z120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AA120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AB120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AC120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AD120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AE120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AF120*'Common Assumptions'!$E$39","v":257.93107142857144},{"$f":"-AG120*'Common Assumptions'!$E$39","v":257.93107142857144}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":38.198533035714277},76.397066071428597,114.59559910714286,152.79413214285719,190.99266517857149,229.19119821428575,267.38973125000007,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,305.58826428571433,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717,296.47976214285717]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":295.04999999999995},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":295.04999999999995},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":295.04999999999995},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":295.04999999999995},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":266.31249999999994},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":279.37499999999994},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":292.43749999999994},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":305.49999999999994}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.5},{"$f":"+E78+E75","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.5},{"$f":"+E100","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":133},{"$f":"+E92-E108","v":133},133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133,133]

{"sheet":"Income Center Small","index":34,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"Center Small"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Small"]
["Farm Region","Center"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"Center Small"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.5},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.5}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.36000000000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.36000000000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.36000000000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.4},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.60000000000000009},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.70000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.8},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.35000000000000003},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.35000000000000003}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":8.9999999999999983E-2},8.9999999999999983E-2,8.9999999999999983E-2,9.9999999999999978E-2,0.12499999999999997,0.14999999999999988,0.17499999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.19999999999999996,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997,0.14999999999999997]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":0.05}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.49500000000000005},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.49500000000000005},0.49500000000000005,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":9397.1571428571442},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":9397.1571428571442},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":9397.1571428571442},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":10441.285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":13051.607142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":15661.928571428574},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":18272.250000000004},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":20882.571428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":8222.5125000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":8222.5125000000007}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":533.93142857142846},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":533.93142857142846},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":533.93142857142846},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":593.25714285714275},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":741.57142857142844},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":889.88571428571356},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":1038.1999999999998},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":1186.5142857142855},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":845.39142857142838},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":845.39142857142838}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":191.12940000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":191.12940000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":191.12940000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":130.31550000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":86.877000000000024},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":43.438500000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":173.75400000000005}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":986.04000000000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":986.04000000000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":986.04000000000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":672.30000000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":448.2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":224.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":896.4}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":11108.257971428573},11108.257971428573,11108.257971428573,12104.696857142859,14595.794071428572,17086.89128571429,19577.988500000003,22069.085714285717,22069.085714285717,22069.085714285717,22069.085714285717,22069.085714285717,22069.085714285717,22069.085714285717,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143,10138.05792857143]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":2982.1050000000005},{"$f":"SUM(E30:E32)","v":2982.1050000000005},{"$f":"SUM(F30:F32)","v":2982.1050000000005},{"$f":"SUM(G30:G32)","v":3244.55},3900.6625000000004,4556.7750000000005,5212.8875000000016,5869,5869,5869,5869,5869,5869,5869,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":168.76500000000001},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":168.76500000000001},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":168.76500000000001},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":173.15},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":184.11250000000001},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":195.07499999999999},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":206.03750000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.2000000000000011},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.2000000000000011},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.2000000000000011},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":8},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.000000000000002},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.000000000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2806.1400000000003},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2806.1400000000003},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2806.1400000000003},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3063.4},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3706.55},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4349.7000000000007},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4992.8500000000013},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":11005.757971428573},11005.757971428573,11005.757971428573,12002.196857142859,14493.294071428572,16984.39128571429,19475.488500000003,21966.585714285717,21966.585714285717,21966.585714285717,21966.585714285717,21966.585714285717,21966.585714285717,21966.585714285717,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143,10035.55792857143]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":499.99999999999989},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D35:J35)","v":8750},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":8750},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":8750},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":2140.308}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":620.1},{"$f":"SUM(E46:E48)","v":620.1},620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1,620.1]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":129.30000000000001}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":490.8}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,4467.949971428573,8967.9499714285739,8967.9499714285739,9464.3888571428579,11205.486071428571,13696.583285714289,16187.680500000002,11178.777714285716,19928.777714285716,19928.777714285716,19928.777714285716,19928.777714285716,19928.777714285716,19928.777714285716,7997.7499285714302,-752.25007142856975,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302,-752.25007142856975,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302,7997.7499285714302]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":27.5},{"$f":"+E69","v":27.5},27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},4440.449971428573,8940.4499714285739,8940.4499714285739,9436.8888571428579,11177.986071428571,13669.083285714289,16160.180500000002,11151.277714285716,19901.277714285716,19901.277714285716,19901.277714285716,19901.277714285716,19901.277714285716,19901.277714285716,7970.2499285714302,-779.75007142856975,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302,-779.75007142856975,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302,7970.2499285714302]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":9240.7785428571442},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":9240.7785428571442},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":9240.7785428571442},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":10267.531714285717},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":12834.414642857144},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":15401.297571428575},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":17968.180500000002},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":20535.06342857143},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":20535.06342857143},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":20535.06342857143},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":20535.06342857143},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":20535.06342857143},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":20535.06342857143},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":20535.06342857143},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":8048.7585000000017},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":8048.7585000000017},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":8048.7585000000017},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":8048.7585000000017},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":8048.7585000000017},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":8048.7585000000017},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":8048.7585000000017},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":8048.7585000000017},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":8048.7585000000017},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":8048.7585000000017},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":8048.7585000000017},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":8048.7585000000017},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":8048.7585000000017},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":8048.7585000000017},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":8048.7585000000017},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":8048.7585000000017}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":-272.82857142857142},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":-272.82857142857142},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":-272.82857142857142},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":-303.14285714285711},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":-378.92857142857133},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":-454.71428571428646},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":-530.50000000000023},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":-606.28571428571445},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":-606.28571428571445},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":-606.28571428571445},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":-606.28571428571445},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":-606.28571428571445},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":-606.28571428571445},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":-606.28571428571445},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":-51.008571428571713},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":-51.008571428571713},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":-51.008571428571713},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":-51.008571428571713},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":-51.008571428571713},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":-51.008571428571713},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":-51.008571428571713},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":-51.008571428571713},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":-51.008571428571713},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":-51.008571428571713},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":-51.008571428571713},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":-51.008571428571713},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":-51.008571428571713},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":-51.008571428571713},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":-51.008571428571713},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":-51.008571428571713}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-184.81557085714289},{"$f":"-E60*'Common Assumptions'!$E$40","v":-184.81557085714289},{"$f":"-F60*'Common Assumptions'!$E$40","v":-184.81557085714289},{"$f":"-G60*'Common Assumptions'!$E$40","v":-205.35063428571434},{"$f":"-H60*'Common Assumptions'!$E$40","v":-256.68829285714287},{"$f":"-I60*'Common Assumptions'!$E$40","v":-308.02595142857149},{"$f":"-J60*'Common Assumptions'!$E$40","v":-359.36361000000005},{"$f":"-K60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-L60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-M60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-N60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-O60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-P60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-410.70126857142861},{"$f":"-R60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-S60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-T60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-U60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-V60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-W60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-X60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-160.97517000000005},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-160.97517000000005}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":-27.282857142857143},{"$f":"-E61*'Common Assumptions'!$E$39","v":-27.282857142857143},{"$f":"-F61*'Common Assumptions'!$E$39","v":-27.282857142857143},{"$f":"-G61*'Common Assumptions'!$E$39","v":-30.314285714285713},{"$f":"-H61*'Common Assumptions'!$E$39","v":-37.892857142857132},{"$f":"-I61*'Common Assumptions'!$E$39","v":-45.471428571428646},{"$f":"-J61*'Common Assumptions'!$E$39","v":-53.050000000000026},{"$f":"-K61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-L61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-M61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-N61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-O61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-P61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-Q61*'Common Assumptions'!$E$39","v":-60.628571428571448},{"$f":"-R61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-S61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-T61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-U61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-V61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-W61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-X61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-Y61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-Z61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AA61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AB61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AC61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AD61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AE61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AF61*'Common Assumptions'!$E$39","v":-5.1008571428571718},{"$f":"-AG61*'Common Assumptions'!$E$39","v":-5.1008571428571718}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-212.09842800000004},{"$f":"+E63+E62","v":-212.09842800000004},-212.09842800000004,-235.66492000000005,-294.58114999999998,-353.49738000000013,-412.41361000000006,-471.32984000000005,-471.32984000000005,-471.32984000000005,-471.32984000000005,-471.32984000000005,-471.32984000000005,-471.32984000000005,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721,-166.07602714285721]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":472.40100000000001},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":472.40100000000001},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":472.40100000000001},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":524.89},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":656.11249999999995},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":787.33499999999992},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":918.5575},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":1049.7799999999997},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":461.34000000000003}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.41500000000000004},{"$f":"+E19+E16","v":0.41500000000000004},0.41500000000000004,0.45,0.53749999999999998,0.62500000000000011,0.71250000000000002,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.4]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.1},{"$f":"+E41","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":27.5},{"$f":"+E33-E49","v":27.5},27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.125},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.25},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.375},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.5}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":0.125},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.375},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.625},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.75},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":0.875},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":1},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.45000000000000007},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.45000000000000007}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2,4.9999999999999933E-2]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.875},0.75,0.625,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":8.7500000000000008E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":7.5000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":6.25E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":0.05}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.78749999999999998},0.67500000000000004,0.5625,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":3262.9017857142858},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":6525.8035714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":9788.7053571428569},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":13051.607142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":16314.508928571429},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":19577.410714285714},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":22840.3125},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":26103.214285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":10571.801785714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":10571.801785714288}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":0},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":281.79714285714249},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":281.79714285714249}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":304.06950000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":260.63100000000009},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":217.19250000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":130.31550000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":86.877000000000024},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":43.438500000000012},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":173.75400000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":173.75400000000005}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":1568.7},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":1344.6000000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":1120.5},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":672.30000000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":448.2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":224.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":896.4},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":896.4}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":5135.6712857142857},8131.0345714285722,11126.397857142856,14121.761142857144,17117.124428571427,20112.487714285715,23107.850999999999,26103.214285714286,26103.214285714286,26103.214285714286,26103.214285714286,26103.214285714286,26103.214285714286,26103.214285714286,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143,11923.75292857143]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":2982.1050000000005},{"$f":"SUM(E89:E91)","v":2982.1050000000005},{"$f":"SUM(F89:F91)","v":2982.1050000000005},{"$f":"SUM(G89:G91)","v":3244.55},3900.6625000000004,4556.7750000000005,5212.8875000000016,5869,5869,5869,5869,5869,5869,5869,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006,2926.8000000000006]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":168.76500000000001},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":168.76500000000001},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":168.76500000000001},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":173.15},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":184.11250000000001},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":195.07499999999999},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":206.03750000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":217},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":167.40000000000003}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.2000000000000011},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.2000000000000011},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.2000000000000011},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":8},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.000000000000002},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":14.000000000000002},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":16},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.0000000000000009}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2806.1400000000003},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2806.1400000000003},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2806.1400000000003},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3063.4},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3706.55},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4349.7000000000007},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4992.8500000000013},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5636},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":2752.4000000000005}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":102.5}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":5033.1712857142857},8028.5345714285722,11023.897857142856,14019.261142857144,17014.624428571427,20009.987714285715,23005.350999999999,26000.714285714286,26000.714285714286,26000.714285714286,26000.714285714286,26000.714285714286,26000.714285714286,26000.714285714286,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143,11821.25292857143]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D94:J94)","v":7500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":7500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":7500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":2140.308},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":2140.308}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":575},{"$f":"SUM(E105:E107)","v":575},575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575,575]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":125}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":0}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":450}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":75}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,2995.3632857142857,4740.7265714285722,7736.0898571428561,10731.453142857143,13726.816428571427,16722.179714285714,19717.542999999998,16462.906285714285,23962.906285714285,23962.906285714285,23962.906285714285,23962.906285714285,23962.906285714285,23962.906285714285,9783.444928571429,2283.44492857143,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429,2283.44492857143,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429,9783.444928571429]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":27.5},{"$f":"+E128","v":27.5},27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,2967.8632857142857,4713.2265714285722,7708.5898571428561,10703.953142857143,13699.316428571427,16694.679714285714,19690.042999999998,16435.406285714285,23935.406285714285,23935.406285714285,23935.406285714285,23935.406285714285,23935.406285714285,23935.406285714285,9755.944928571429,2255.94492857143,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429,2255.94492857143,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429,9755.944928571429]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":3219.4632857142856},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":6438.9265714285721},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":9658.3898571428563},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":12877.853142857144},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":16097.316428571428},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":19316.779714285713},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":22536.242999999999},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":25755.706285714285},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":25755.706285714285},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":25755.706285714285},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":25755.706285714285},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":25755.706285714285},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":25755.706285714285},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":25755.706285714285},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":10398.047785714289},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":10398.047785714289},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":10398.047785714289},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":10398.047785714289},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":10398.047785714289},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":10398.047785714289},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":10398.047785714289},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":10398.047785714289},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":10398.047785714289},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":10398.047785714289},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":10398.047785714289},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":10398.047785714289},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":10398.047785714289},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":10398.047785714289},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":10398.047785714289},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":10398.047785714289}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":-224.09999999999991},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":-448.19999999999982},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":-672.3},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":-896.4},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":-1120.5},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":-1344.6},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":-1568.7},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":-1792.8},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":-1792.8},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":-1792.8},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":-1792.8},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":-1792.8},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":-1792.8},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":-1792.8},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":-614.6028571428576},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":-614.6028571428576},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":-614.6028571428576},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":-614.6028571428576},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":-614.6028571428576},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":-614.6028571428576},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":-614.6028571428576},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":-614.6028571428576},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":-614.6028571428576},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":-614.6028571428576},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":-614.6028571428576},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":-614.6028571428576},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":-614.6028571428576},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":-614.6028571428576},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":-614.6028571428576},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":-614.6028571428576}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-64.389265714285713},{"$f":"-E119*'Common Assumptions'!$E$40","v":-128.77853142857145},{"$f":"-F119*'Common Assumptions'!$E$40","v":-193.16779714285713},{"$f":"-G119*'Common Assumptions'!$E$40","v":-257.55706285714291},{"$f":"-H119*'Common Assumptions'!$E$40","v":-321.94632857142858},{"$f":"-I119*'Common Assumptions'!$E$40","v":-386.33559428571425},{"$f":"-J119*'Common Assumptions'!$E$40","v":-450.72485999999998},{"$f":"-K119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-L119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-M119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-N119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-O119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-P119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-515.11412571428571},{"$f":"-R119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-S119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-T119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-U119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-V119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-W119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-X119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-207.96095571428577},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-207.96095571428577}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":-22.409999999999993},{"$f":"-E120*'Common Assumptions'!$E$39","v":-44.819999999999986},{"$f":"-F120*'Common Assumptions'!$E$39","v":-67.23},{"$f":"-G120*'Common Assumptions'!$E$39","v":-89.64},{"$f":"-H120*'Common Assumptions'!$E$39","v":-112.05000000000001},{"$f":"-I120*'Common Assumptions'!$E$39","v":-134.46},{"$f":"-J120*'Common Assumptions'!$E$39","v":-156.87},{"$f":"-K120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-L120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-M120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-N120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-O120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-P120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-Q120*'Common Assumptions'!$E$39","v":-179.28},{"$f":"-R120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-S120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-T120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-U120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-V120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-W120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-X120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-Y120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-Z120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AA120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AB120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AC120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AD120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AE120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AF120*'Common Assumptions'!$E$39","v":-61.46028571428576},{"$f":"-AG120*'Common Assumptions'!$E$39","v":-61.46028571428576}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-86.79926571428571},-173.59853142857145,-260.39779714285714,-347.1970628571429,-433.99632857142859,-520.79559428571429,-607.59485999999993,-694.39412571428568,-694.39412571428568,-694.39412571428568,-694.39412571428568,-694.39412571428568,-694.39412571428568,-694.39412571428568,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153,-269.42124142857153]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":481.42099999999999},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":481.42099999999999},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":481.42099999999999},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":533.91},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":665.13249999999994},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":796.3549999999999},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":927.5775000000001},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":1058.7999999999997},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":470.36},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":470.36}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.21250000000000002},{"$f":"+E78+E75","v":0.32500000000000001},0.4375,0.55000000000000004,0.66249999999999998,0.77500000000000002,0.88749999999999996,1,1,1,1,1,1,1,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011,0.50000000000000011]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.1},{"$f":"+E100","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":27.5},{"$f":"+E92-E108","v":27.5},27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5]

{"sheet":"Income Center Medium","index":35,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"Center Medium"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Medium"]
["Farm Region","Center"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"Center Medium"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.5},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.5}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":0.27},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":0.27},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":0.27},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":0.3},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":0.375},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":0.44999999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":0.52500000000000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.25}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":0.18000000000000002},0.18000000000000002,0.18000000000000002,0.2,0.25,0.30000000000000004,0.35000000000000003,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":0.05}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.49500000000000005},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.49500000000000005},0.49500000000000005,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":5482.9964571428582},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":5482.9964571428582},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":5482.9964571428582},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":6092.2182857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":7615.2728571428579},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":9138.3274285714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":10661.382000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":4569.1637142857144}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":883.5428571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":883.5428571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":883.5428571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":981.71428571428578},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":1227.1428571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":1472.5714285714287},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":1718.0000000000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":1165.7857142857142}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":257.24160000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":257.24160000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":257.24160000000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":175.39200000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":116.92800000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":58.464000000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":233.85600000000005}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":215.42400000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":215.42400000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":215.42400000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":146.88000000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":97.920000000000016},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":48.960000000000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":195.84000000000003}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":6839.2049142857159},6839.2049142857159,6839.2049142857159,7503.6285714285714,9164.6877142857138,10825.746857142858,12486.806,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":3345.3649999999998},{"$f":"SUM(E30:E32)","v":3345.3649999999998},{"$f":"SUM(F30:F32)","v":3345.3649999999998},{"$f":"SUM(G30:G32)","v":3668.15},4475.1125000000002,5282.0749999999989,6089.0375000000004,6896,6896,6896,6896,6896,6896,6896,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.400000000000006},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.400000000000006},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.400000000000006},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":56},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":65},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":74},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":83},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.7149999999999999},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.7149999999999999},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.7149999999999999},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.4875000000000007},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.3249999999999993},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.1624999999999996},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3286.25},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3286.25},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3286.25},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3605.5},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4403.625},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5201.7499999999991},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5999.875},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":6232.004914285716},6232.004914285716,6232.004914285716,6896.4285714285716,8557.4877142857131,10218.546857142857,11879.606,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":499.99999999999989},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D35:J35)","v":8750},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":8750},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":8750},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":859.39200000000017}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":440.3},{"$f":"SUM(E46:E48)","v":440.3},440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3,440.3]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":7.3000000000000007}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":413}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,1479.8129142857156,5979.812914285716,5979.812914285716,6144.2365714285716,7055.295714285714,8716.3548571428582,10377.414000000001,4538.4731428571431,13288.473142857143,13288.473142857143,13288.473142857143,13288.473142857143,13288.473142857143,13288.473142857143,5305.2534285714282,-3444.7465714285722,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,-3444.7465714285722,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":101.20000000000005},{"$f":"+E69","v":101.20000000000005},101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},1378.6129142857155,5878.6129142857162,5878.6129142857162,6043.0365714285717,6954.0957142857142,8615.1548571428575,10276.214,4437.2731428571433,13187.273142857142,13187.273142857142,13187.273142857142,13187.273142857142,13187.273142857142,13187.273142857142,5204.0534285714284,-3545.9465714285725,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,-3545.9465714285725,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":5272.526057142858},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":5272.526057142858},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":5272.526057142858},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":5858.3622857142855},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":7322.9528571428573},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":8787.5434285714291},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":10252.134000000002},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":11716.724571428573},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":11716.724571428573},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":11716.724571428573},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":11716.724571428573},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":11716.724571428573},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":11716.724571428573},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":11716.724571428573},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":4335.3077142857137},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":4335.3077142857137},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":4335.3077142857137},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":4335.3077142857137},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":4335.3077142857137},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":4335.3077142857137},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":4335.3077142857137},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":4335.3077142857137},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":4335.3077142857137},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":4335.3077142857137},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":4335.3077142857137},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":4335.3077142857137},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":4335.3077142857137},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":4335.3077142857137},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":4335.3077142857137},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":4335.3077142857137}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":707.28685714285712},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":707.28685714285712},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":707.28685714285712},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":785.87428571428586},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":982.34285714285716},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1178.8114285714287},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":1375.2800000000002},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":1571.7485714285715},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":1571.7485714285715},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":1571.7485714285715},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":1571.7485714285715},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":1571.7485714285715},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":1571.7485714285715},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":1571.7485714285715},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":969.9457142857143},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":969.9457142857143},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":969.9457142857143},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":969.9457142857143},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":969.9457142857143},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":969.9457142857143},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":969.9457142857143},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":969.9457142857143},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":969.9457142857143},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":969.9457142857143},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":969.9457142857143},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":969.9457142857143},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":969.9457142857143},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":969.9457142857143},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":969.9457142857143},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":969.9457142857143}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-105.45052114285716},{"$f":"-E60*'Common Assumptions'!$E$40","v":-105.45052114285716},{"$f":"-F60*'Common Assumptions'!$E$40","v":-105.45052114285716},{"$f":"-G60*'Common Assumptions'!$E$40","v":-117.16724571428571},{"$f":"-H60*'Common Assumptions'!$E$40","v":-146.45905714285715},{"$f":"-I60*'Common Assumptions'!$E$40","v":-175.75086857142858},{"$f":"-J60*'Common Assumptions'!$E$40","v":-205.04268000000005},{"$f":"-K60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-L60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-M60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-N60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-O60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-P60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-R60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-S60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-T60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-U60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-V60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-W60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-X60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-86.706154285714277}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":70.728685714285717},{"$f":"-E61*'Common Assumptions'!$E$39","v":70.728685714285717},{"$f":"-F61*'Common Assumptions'!$E$39","v":70.728685714285717},{"$f":"-G61*'Common Assumptions'!$E$39","v":78.587428571428589},{"$f":"-H61*'Common Assumptions'!$E$39","v":98.234285714285718},{"$f":"-I61*'Common Assumptions'!$E$39","v":117.88114285714288},{"$f":"-J61*'Common Assumptions'!$E$39","v":137.52800000000002},{"$f":"-K61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-L61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-M61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-N61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-O61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-P61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-Q61*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-R61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-S61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-T61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-U61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-V61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-W61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-X61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-Y61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-Z61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AA61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AB61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AC61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AD61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AE61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AF61*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AG61*'Common Assumptions'!$E$39","v":96.994571428571433}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":-34.721835428571438},{"$f":"+E63+E62","v":-34.721835428571438},-34.721835428571438,-38.579817142857124,-48.22477142857143,-57.869725714285707,-67.514680000000027,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":581.01299999999981},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":581.01299999999981},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":581.01299999999981},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":645.56999999999982},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":806.96249999999986},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":968.35499999999956},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":1129.7474999999997},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":1291.1399999999996},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":542.31999999999982}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.32500000000000001},{"$f":"+E19+E16","v":0.32500000000000001},0.32500000000000001,0.35,0.41249999999999998,0.47499999999999998,0.53749999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.1},{"$f":"+E41","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":101.20000000000005},{"$f":"+E33-E49","v":101.20000000000005},101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":0.125},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":0.25},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.375},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.625},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.75},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.875},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":1},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.5},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.5}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":7.4999999999999997E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":0.15},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":0.22499999999999998},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.3},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":0.375},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":0.44999999999999996},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":0.52500000000000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":0.6},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.25},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.25}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":0.05},0.1,0.15000000000000002,0.2,0.25,0.30000000000000004,0.35000000000000003,0.4,0.4,0.4,0.4,0.4,0.4,0.4,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25,0.25]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.875},0.75,0.625,0.5,0.375,0.25,0.125,0,0,0,0,0,0,0,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":8.7500000000000008E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":7.5000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":6.25E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":2.5000000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":1.2500000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":0.05},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":0.05}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.78749999999999998},0.67500000000000004,0.5625,0.45,0.33750000000000002,0.22500000000000001,0.1125,0,0,0,0,0,0,0,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45,0.45]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":1523.0545714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":3046.1091428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":6092.2182857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":7615.2728571428579},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":9138.3274285714288},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":10661.382000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":12184.436571428572},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":4569.1637142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":4569.1637142857144}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":245.42857142857144},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":490.85714285714289},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":736.28571428571433},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":981.71428571428578},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":1227.1428571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":1472.5714285714287},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":1718.0000000000002},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":1963.4285714285716},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":1165.7857142857142},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":1165.7857142857142}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":409.2480000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":350.78400000000011},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":292.32000000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":175.39200000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":116.92800000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":58.464000000000013},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":233.85600000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":233.85600000000005}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":342.72},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":293.76000000000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":244.8},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":146.88000000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":97.920000000000016},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":48.960000000000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":0},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":195.84000000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":195.84000000000003}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":2520.4511428571432},4181.5102857142856,5842.5694285714289,7503.6285714285714,9164.6877142857138,10825.746857142858,12486.806,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,14147.865142857143,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281,6164.6454285714281]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":3345.3649999999998},{"$f":"SUM(E89:E91)","v":3345.3649999999998},{"$f":"SUM(F89:F91)","v":3345.3649999999998},{"$f":"SUM(G89:G91)","v":3668.15},4475.1125000000002,5282.0749999999989,6089.0375000000004,6896,6896,6896,6896,6896,6896,6896,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9,3151.9]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.400000000000006},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.400000000000006},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.400000000000006},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":56},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":65},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":74},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":83},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":92},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":52.5}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.7149999999999999},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.7149999999999999},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.7149999999999999},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.4875000000000007},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.3249999999999993},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.1624999999999996},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.65}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3286.25},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3286.25},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3286.25},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3605.5},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":4403.625},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5201.7499999999991},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":5999.875},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":6798},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":3092.75}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":607.20000000000005}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":1913.2511428571431},3574.3102857142858,5235.3694285714291,6896.4285714285716,8557.4877142857131,10218.546857142857,11879.606,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,13540.665142857142,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282,5557.4454285714282]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":1250},{"$f":"SUM(D94:J94)","v":7500},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":7500},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":7500},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":859.39200000000017},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":859.39200000000017}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":96},{"$f":"SUM(E105:E107)","v":96},96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96,96]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":20}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":70}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":506}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,1661.0591428571429,2072.1182857142853,3733.1774285714287,5394.2365714285716,7055.295714285714,8716.3548571428582,10377.414000000001,5788.4731428571431,13288.473142857143,13288.473142857143,13288.473142857143,13288.473142857143,13288.473142857143,13288.473142857143,5305.2534285714282,-2194.7465714285722,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,-2194.7465714285722,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282,5305.2534285714282]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":101.20000000000005},{"$f":"+E128","v":101.20000000000005},101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,1559.8591428571428,1970.9182857142853,3631.9774285714284,5293.0365714285717,6954.0957142857142,8615.1548571428575,10276.214,5687.2731428571433,13187.273142857142,13187.273142857142,13187.273142857142,13187.273142857142,13187.273142857142,13187.273142857142,5204.0534285714284,-2295.9465714285725,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,-2295.9465714285725,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284,5204.0534285714284]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":1464.5905714285714},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":2929.1811428571432},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":4393.7717142857136},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":5858.3622857142855},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":7322.9528571428573},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":8787.5434285714291},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":10252.134000000002},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":11716.724571428573},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":11716.724571428573},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":11716.724571428573},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":11716.724571428573},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":11716.724571428573},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":11716.724571428573},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":11716.724571428573},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":4335.3077142857137},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":4335.3077142857137},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":4335.3077142857137},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":4335.3077142857137},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":4335.3077142857137},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":4335.3077142857137},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":4335.3077142857137},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":4335.3077142857137},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":4335.3077142857137},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":4335.3077142857137},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":4335.3077142857137},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":4335.3077142857137},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":4335.3077142857137},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":4335.3077142857137},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":4335.3077142857137},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":4335.3077142857137}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":196.46857142857141},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":392.93714285714282},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":589.40571428571434},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":785.87428571428586},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":982.34285714285716},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1178.8114285714287},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":1375.2800000000002},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":1571.7485714285715},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":1571.7485714285715},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":1571.7485714285715},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":1571.7485714285715},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":1571.7485714285715},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":1571.7485714285715},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":1571.7485714285715},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":969.9457142857143},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":969.9457142857143},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":969.9457142857143},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":969.9457142857143},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":969.9457142857143},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":969.9457142857143},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":969.9457142857143},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":969.9457142857143},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":969.9457142857143},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":969.9457142857143},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":969.9457142857143},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":969.9457142857143},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":969.9457142857143},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":969.9457142857143},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":969.9457142857143},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":969.9457142857143}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-29.291811428571428},{"$f":"-E119*'Common Assumptions'!$E$40","v":-58.583622857142863},{"$f":"-F119*'Common Assumptions'!$E$40","v":-87.875434285714277},{"$f":"-G119*'Common Assumptions'!$E$40","v":-117.16724571428571},{"$f":"-H119*'Common Assumptions'!$E$40","v":-146.45905714285715},{"$f":"-I119*'Common Assumptions'!$E$40","v":-175.75086857142858},{"$f":"-J119*'Common Assumptions'!$E$40","v":-205.04268000000005},{"$f":"-K119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-L119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-M119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-N119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-O119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-P119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-234.33449142857145},{"$f":"-R119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-S119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-T119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-U119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-V119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-W119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-X119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-86.706154285714277},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-86.706154285714277}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":19.646857142857144},{"$f":"-E120*'Common Assumptions'!$E$39","v":39.293714285714287},{"$f":"-F120*'Common Assumptions'!$E$39","v":58.940571428571438},{"$f":"-G120*'Common Assumptions'!$E$39","v":78.587428571428589},{"$f":"-H120*'Common Assumptions'!$E$39","v":98.234285714285718},{"$f":"-I120*'Common Assumptions'!$E$39","v":117.88114285714288},{"$f":"-J120*'Common Assumptions'!$E$39","v":137.52800000000002},{"$f":"-K120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-L120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-M120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-N120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-O120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-P120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-Q120*'Common Assumptions'!$E$39","v":157.17485714285715},{"$f":"-R120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-S120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-T120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-U120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-V120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-W120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-X120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-Y120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-Z120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AA120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AB120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AC120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AD120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AE120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AF120*'Common Assumptions'!$E$39","v":96.994571428571433},{"$f":"-AG120*'Common Assumptions'!$E$39","v":96.994571428571433}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":-9.6449542857142845},-19.289908571428576,-28.934862857142839,-38.579817142857124,-48.22477142857143,-57.869725714285707,-67.514680000000027,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,-77.159634285714304,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156,10.288417142857156]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":649.87299999999982},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":649.87299999999982},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":649.87299999999982},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":714.42999999999984},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":875.82249999999988},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":1037.2149999999995},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":1198.6074999999998},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":1359.9999999999998},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":611.17999999999984}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.16250000000000001},{"$f":"+E78+E75","v":0.22500000000000001},0.28749999999999998,0.35,0.41249999999999998,0.47499999999999998,0.53749999999999998,0.6,0.6,0.6,0.6,0.6,0.6,0.6,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.1},{"$f":"+E100","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":101.20000000000005},{"$f":"+E92-E108","v":101.20000000000005},101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005,101.20000000000005]

{"sheet":"Income Center Large","index":36,"n_rows":128,"n_cols":33,"rows_kept":128,"cut":false,"hidden":false,"merged":[[75,0,75,2],[14,0,14,2],[15,0,15,2],[16,0,16,2],[17,0,17,1],[19,0,19,1],[39,0,39,2],[100,0,100,2],[76,0,76,1],[78,0,78,1],[98,0,98,2],[99,0,99,2],[40,0,40,2],[41,0,41,2],[73,0,73,2],[74,0,74,2],[0,0,0,17]]}
[]
["Farm Income and Expenses per hectare",null,{"$f":"B8","v":"Center Large"}]
[null,null,null,"ALL VALUES IN LEI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
["Farm Size","Large"]
["Farm Region","Center"]
["Farm Strata",{"$f":"B7&\" \"&B6","v":"Center Large"}]
[]
[]
[]
["With Irrigation Service (=With Project except for areas currently receiving irrigation)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of  land irrigated",null,null,{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(D40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(E40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(F40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MAX('Common Assumptions'!$E$70,MIN(1,MAX(G40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1))))","v":0.45},{"$f":"MIN(1,MAX(H40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.1875},{"$f":"MIN(1,MAX(I40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.22499999999999998},{"$f":"MIN(1,MAX(J40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.26250000000000001},{"$f":"MIN(1,MAX(K40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(L40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(M40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(N40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(O40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(P40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Q40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(R40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(S40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(T40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(U40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(V40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(W40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(X40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Y40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Z40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AA40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AB40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AC40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AD40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AE40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AF40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AG40,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.3}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G15","v":9.0000000000000011E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H15","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I15","v":4.4999999999999998E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J15","v":5.2500000000000005E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF15","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$7:$J$15,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG15","v":0.06}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D15=D16,0,(1-D16/D15)*D15)","v":0.36000000000000004},0.36000000000000004,0.36000000000000004,0.36000000000000004,0.15,0.18,0.21000000000000002,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
["Fraction of land unirrigated",null,null,{"$f":"1-D15","v":0.55000000000000004},0.55000000000000004,0.55000000000000004,0.55000000000000004,0.8125,0.77500000000000002,0.73750000000000004,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G18","v":5.5000000000000007E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H18","v":8.1250000000000003E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I18","v":7.7500000000000013E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J18","v":7.375000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF18","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG18","v":6.9999999999999993E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D18=D19,0,(1-D19/D18)*D18))","v":0.49500000000000005},{"$f":"MAX(0,IF(E18=E19,0,(1-E19/E18)*E18))","v":0.49500000000000005},0.49500000000000005,0.49500000000000005,0.73125000000000007,0.69750000000000001,0.66375000000000006,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D16","v":1101.322285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E16","v":1101.322285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F16","v":1101.322285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G16","v":1101.322285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H16","v":458.88428571428585},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I16","v":550.66114285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J16","v":642.4380000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q16","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF16","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG16","v":660.7933714285715}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D17","v":4534.7657142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E17","v":4534.7657142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F17","v":4534.7657142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G17","v":4534.7657142857151},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H17","v":1889.4857142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I17","v":2267.3828571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J17","v":2645.28},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q17","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF17","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG17","v":2872.0182857142854}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D19","v":140.08995000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E19","v":140.08995000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F19","v":140.08995000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G19","v":140.08995000000004},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H19","v":206.95106250000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I19","v":197.39947500000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J19","v":187.84788750000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF19","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG19","v":178.29630000000003}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D20","v":795.96},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E20","v":795.96},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F20","v":795.96},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G20","v":795.96},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H20","v":1175.8500000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I20","v":1121.58},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J20","v":1067.3100000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF20","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG20","v":1013.04}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D22:D25)","v":6572.1379500000012},6572.1379500000012,6572.1379500000012,6572.1379500000012,3731.1710625000005,4137.023475,4542.8758875000003,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572]
["From which was deducted:"]
["     Cost of water to farmers"]
["      Labor Costs",null,null,{"$f":"SUM(D30:D32)","v":640.88000000000011},{"$f":"SUM(E30:E32)","v":640.88000000000011},{"$f":"SUM(F30:F32)","v":640.88000000000011},{"$f":"SUM(G30:G32)","v":640.88000000000011},384.05,420.74,457.43000000000006,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":8.9250000000000007},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":9.39},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":9.8550000000000004},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":375.125},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":411.35},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":447.57500000000005},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993}]
["Farm Income per hectare after rental",null,null,{"$f":"+D26-D33","v":5895.9379500000014},5895.9379500000014,5895.9379500000014,5895.9379500000014,3054.9710625000007,3460.8234750000001,3866.6758875000005,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G66*D15","v":4500},{"$f":"IF(E15>D15,+(E15-D15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(F15>E15,+(F15-E15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(G15>F15,+(G15-F15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(H15>G15,+(H15-G15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(I15>H15,+(I15-H15)*'Common Assumptions'!$G$66,0)","v":374.99999999999977},{"$f":"IF(J15>I15,+(J15-I15)*'Common Assumptions'!$G$66,0)","v":375.00000000000034},{"$f":"SUM(D35:J35)","v":5250},{"$f":"IF(L15>K15,+(L15-K15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M15>L15,+(M15-L15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N15>M15,+(N15-M15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O15>N15,+(O15-N15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P15>O15,+(P15-O15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q15>P15,+(Q15-P15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R15>Q15,+(R15-Q15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K35","v":5250},{"$f":"IF(T15>S15,+(T15-S15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U15>T15,+(U15-T15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V15>U15,+(V15-U15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W15>V15,+(W15-V15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X15>W15,+(X15-W15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y15>X15,+(Y15-X15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z15>Y15,+(Z15-Y15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S35","v":5250},{"$f":"IF(AB15>AA15,+(AB15-AA15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC15>AB15,+(AC15-AB15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD15>AC15,+(AD15-AC15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE15>AD15,+(AE15-AD15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF15>AE15,+(AF15-AE15)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG15>AF15,+(AG15-AF15)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D41","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":1701.9090000000001}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D46:D48)","v":200.6},{"$f":"SUM(E46:E48)","v":200.6},200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G72,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G73,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G74,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B26-B35-B43-B52","v":0},0,370.22895000000108,4870.2289500000006,4870.2289500000006,4870.2289500000006,2029.2620625000004,2060.1144749999999,2465.9668875000002,-2003.1807000000003,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3022.2389571428571,-2227.7610428571429,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,-2227.7610428571429,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D69","v":0},{"$f":"+E69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Farmers' Cash Flow",{"$f":"+B53-B52-B54-B55","v":0},{"$f":"+C53-C52-C54-C55","v":0},370.22895000000108,4870.2289500000006,4870.2289500000006,4870.2289500000006,2029.2620625000004,2060.1144749999999,2465.9668875000002,-2003.1807000000003,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3022.2389571428571,-2227.7610428571429,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,-2227.7610428571429,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571]
["FIRR, Farmers",{"$f":"IRR(A53:AG53)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D22+D24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D41","v":986.70323571428594},{"$f":"+E22+E24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E41","v":986.70323571428594},{"$f":"+F22+F24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F41","v":986.70323571428594},{"$f":"+G22+G24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G41","v":986.70323571428594},{"$f":"+H22+H24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H41","v":411.12634821428583},{"$f":"+I22+I24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I41","v":493.35161785714286},{"$f":"+J22+J24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J41","v":575.57688750000011},{"$f":"+K22+K24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K41","v":657.80215714285714},{"$f":"+L22+L24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L41","v":657.80215714285714},{"$f":"+M22+M24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M41","v":657.80215714285714},{"$f":"+N22+N24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N41","v":657.80215714285714},{"$f":"+O22+O24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O41","v":657.80215714285714},{"$f":"+P22+P24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P41","v":657.80215714285714},{"$f":"+Q22+Q24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q41","v":657.80215714285714},{"$f":"+R22+R24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R41","v":584.38067142857153},{"$f":"+S22+S24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S41","v":584.38067142857153},{"$f":"+T22+T24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T41","v":584.38067142857153},{"$f":"+U22+U24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U41","v":584.38067142857153},{"$f":"+V22+V24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V41","v":584.38067142857153},{"$f":"+W22+W24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W41","v":584.38067142857153},{"$f":"+X22+X24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X41","v":584.38067142857153},{"$f":"+Y22+Y24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y41","v":584.38067142857153},{"$f":"+Z22+Z24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z41","v":584.38067142857153},{"$f":"+AA22+AA24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA41","v":584.38067142857153},{"$f":"+AB22+AB24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB41","v":584.38067142857153},{"$f":"+AC22+AC24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC41","v":584.38067142857153},{"$f":"+AD22+AD24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD41","v":584.38067142857153},{"$f":"+AE22+AE24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE41","v":584.38067142857153},{"$f":"+AF22+AF24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF41","v":584.38067142857153},{"$f":"+AG22+AG24-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG41","v":584.38067142857153}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D23+D25-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D42","v":3883.5257142857154},{"$f":"+E23+E25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E42","v":3883.5257142857154},{"$f":"+F23+F25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F42","v":3883.5257142857154},{"$f":"+G23+G25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G42","v":3883.5257142857154},{"$f":"+H23+H25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H42","v":1618.1357142857144},{"$f":"+I23+I25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I42","v":1941.762857142857},{"$f":"+J23+J25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J42","v":2265.3900000000003},{"$f":"+K23+K25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K42","v":2589.017142857143},{"$f":"+L23+L25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L42","v":2589.017142857143},{"$f":"+M23+M25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M42","v":2589.017142857143},{"$f":"+N23+N25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N42","v":2589.017142857143},{"$f":"+O23+O25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O42","v":2589.017142857143},{"$f":"+P23+P25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P42","v":2589.017142857143},{"$f":"+Q23+Q25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q42","v":2589.017142857143},{"$f":"+R23+R25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R42","v":2437.8582857142856},{"$f":"+S23+S25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S42","v":2437.8582857142856},{"$f":"+T23+T25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T42","v":2437.8582857142856},{"$f":"+U23+U25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U42","v":2437.8582857142856},{"$f":"+V23+V25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V42","v":2437.8582857142856},{"$f":"+W23+W25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W42","v":2437.8582857142856},{"$f":"+X23+X25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X42","v":2437.8582857142856},{"$f":"+Y23+Y25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y42","v":2437.8582857142856},{"$f":"+Z23+Z25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z42","v":2437.8582857142856},{"$f":"+AA23+AA25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA42","v":2437.8582857142856},{"$f":"+AB23+AB25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB42","v":2437.8582857142856},{"$f":"+AC23+AC25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC42","v":2437.8582857142856},{"$f":"+AD23+AD25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD42","v":2437.8582857142856},{"$f":"+AE23+AE25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE42","v":2437.8582857142856},{"$f":"+AF23+AF25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF42","v":2437.8582857142856},{"$f":"+AG23+AG25-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG42","v":2437.8582857142856}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D60*'Common Assumptions'!$E$40","v":-19.734064714285719},{"$f":"-E60*'Common Assumptions'!$E$40","v":-19.734064714285719},{"$f":"-F60*'Common Assumptions'!$E$40","v":-19.734064714285719},{"$f":"-G60*'Common Assumptions'!$E$40","v":-19.734064714285719},{"$f":"-H60*'Common Assumptions'!$E$40","v":-8.2225269642857164},{"$f":"-I60*'Common Assumptions'!$E$40","v":-9.8670323571428575},{"$f":"-J60*'Common Assumptions'!$E$40","v":-11.511537750000002},{"$f":"-K60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-L60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-M60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-N60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-O60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-P60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-Q60*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-R60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-S60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-T60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-U60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-V60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-W60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-X60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-Y60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-Z60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AA60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AB60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AC60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AD60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AE60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AF60*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AG60*'Common Assumptions'!$E$40","v":-11.687613428571431}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D61*'Common Assumptions'!$E$39","v":388.35257142857154},{"$f":"-E61*'Common Assumptions'!$E$39","v":388.35257142857154},{"$f":"-F61*'Common Assumptions'!$E$39","v":388.35257142857154},{"$f":"-G61*'Common Assumptions'!$E$39","v":388.35257142857154},{"$f":"-H61*'Common Assumptions'!$E$39","v":161.81357142857144},{"$f":"-I61*'Common Assumptions'!$E$39","v":194.17628571428571},{"$f":"-J61*'Common Assumptions'!$E$39","v":226.53900000000004},{"$f":"-K61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-L61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-M61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-N61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-O61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-P61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-Q61*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-R61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-S61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-T61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-U61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-V61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-W61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-X61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-Y61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-Z61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AA61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AB61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AC61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AD61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AE61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AF61*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AG61*'Common Assumptions'!$E$39","v":243.78582857142857}]
["Combined correction for market distortions",null,null,{"$f":"+D63+D62","v":368.61850671428584},{"$f":"+E63+E62","v":368.61850671428584},368.61850671428584,368.61850671428584,153.59104446428572,184.30925335714286,215.02746225000004,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D29-D45)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(E29-E45)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(F29-F45)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(G29-G45)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(H29-H45)*(1-'Common Assumptions'!$D$25)","v":36.69},{"$f":"+(I29-I45)*(1-'Common Assumptions'!$D$25)","v":44.027999999999992},{"$f":"+(J29-J45)*(1-'Common Assumptions'!$D$25)","v":51.366},{"$f":"+(K29-K45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(L29-L45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(M29-M45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(N29-N45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(O29-O45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(P29-P45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(Q29-Q45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(R29-R45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(S29-S45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(T29-T45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(U29-U45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(V29-V45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(W29-W45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(X29-X45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(Y29-Y45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(Z29-Z45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AA29-AA45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AB29-AB45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AC29-AC45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AD29-AD45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AE29-AE45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AF29-AF45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AG29-AG45)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D19+D16","v":0.14500000000000002},{"$f":"+E19+E16","v":0.14500000000000002},0.14500000000000002,0.14500000000000002,0.11875000000000001,0.12250000000000001,0.12625000000000003,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Fraction of land HVA without project",null,null,{"$f":"+D41","v":0.1},{"$f":"+E41","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D33-D49","v":0},{"$f":"+E33-E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Irrigation Service with Credit Program"]
[]
["Fraction of  land irrigated",null,null,{"$f":"MIN(1,MAX(D99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(D14/'Common Assumptions'!$E$69,1)))","v":3.7499999999999999E-2},{"$f":"MIN(1,MAX(E99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(E14/'Common Assumptions'!$E$69,1)))","v":7.4999999999999997E-2},{"$f":"MIN(1,MAX(F99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(F14/'Common Assumptions'!$E$69,1)))","v":0.11249999999999999},{"$f":"MIN(1,MAX(G99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(G14/'Common Assumptions'!$E$69,1)))","v":0.15},{"$f":"MIN(1,MAX(H99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(H14/'Common Assumptions'!$E$69,1)))","v":0.1875},{"$f":"MIN(1,MAX(I99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(I14/'Common Assumptions'!$E$69,1)))","v":0.22499999999999998},{"$f":"MIN(1,MAX(J99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(J14/'Common Assumptions'!$E$69,1)))","v":0.26250000000000001},{"$f":"MIN(1,MAX(K99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(K14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(L99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(L14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(M99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(M14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(N99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(N14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(O99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(O14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(P99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(P14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Q99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Q14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(R99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(R14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(S99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(S14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(T99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(T14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(U99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(U14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(V99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(V14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(W99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(W14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(X99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(X14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Y99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Y14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(Z99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(Z14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AA99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AA14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AB99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AB14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AC99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AC14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AD99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AD14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AE99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AE14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AF99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AF14/'Common Assumptions'!$E$69,1)))","v":0.3},{"$f":"MIN(1,MAX(AG99,VLOOKUP($B$8,'Area Irrigated '!$C$5:$J$13,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*MIN(AG14/'Common Assumptions'!$E$69,1)))","v":0.3}]
["  Fraction of land Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D74","v":7.4999999999999997E-3},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E74","v":1.4999999999999999E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F74","v":2.2499999999999999E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G74","v":0.03},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H74","v":3.7500000000000006E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I74","v":4.4999999999999998E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J74","v":5.2500000000000005E-2},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF74","v":0.06},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$95:$J$103,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG74","v":0.06}]
["  Fraction of land irrigated grains & technical crops",null,null,{"$f":"IF(D74=D75,0,(1-D75/D74)*D74)","v":0.03},0.06,0.09,0.12,0.15,0.18,0.21000000000000002,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24,0.24]
["Fraction of land unirrigated",null,null,{"$f":"1-D74","v":0.96250000000000002},0.92500000000000004,0.88749999999999996,0.85,0.8125,0.77500000000000002,0.73750000000000004,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["  Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*D77","v":9.6250000000000002E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*E77","v":9.2500000000000013E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*F77","v":8.8749999999999996E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*G77","v":8.5000000000000006E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*H77","v":8.1250000000000003E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*I77","v":7.7500000000000013E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*J77","v":7.375000000000001E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*K77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*L77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*M77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*N77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*O77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*P77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Q77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*R77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*S77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*T77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*U77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*V77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*W77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*X77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Y77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*Z77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AA77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AB77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AC77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AD77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AE77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AF77","v":6.9999999999999993E-2},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3,FALSE)*AG77","v":6.9999999999999993E-2}]
["  Fraction of land unirrigated non-HVA",null,null,{"$f":"MAX(0,IF(D77=D78,0,(1-D78/D77)*D77))","v":0.86625000000000008},0.83250000000000002,0.79874999999999996,0.76500000000000001,0.73125000000000007,0.69750000000000001,0.66375000000000006,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63,0.63]
["Farm Income per hectare:"]
["      Irrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D75","v":91.776857142857153},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E75","v":183.55371428571431},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F75","v":275.33057142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G75","v":367.10742857142861},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H75","v":458.88428571428585},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I75","v":550.66114285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J75","v":642.4380000000001},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q75","v":734.21485714285723},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF75","v":660.7933714285715},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$19:$J$29,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG75","v":660.7933714285715}]
["      Irrigated grain & technical crops ",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(D$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*D76","v":377.89714285714285},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(E$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*E76","v":755.79428571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(F$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*F76","v":1133.6914285714286},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(G$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*G76","v":1511.5885714285714},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(H$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*H76","v":1889.4857142857143},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(I$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*I76","v":2267.3828571428571},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(J$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*J76","v":2645.28},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(K$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*K76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(L$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*L76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(M$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*M76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(N$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*N76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(O$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*O76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(P$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*P76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Q$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Q76","v":3023.1771428571428},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(R$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*R76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(S$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*S76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(T$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*T76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(U$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*U76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(V$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*V76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(W$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*W76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(X$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*X76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Y$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Y76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(Z$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*Z76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AA$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AA76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AB$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AB76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AC$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AC76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AD$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AD76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AE$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AE76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AF$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AF76","v":2872.0182857142854},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$34:$J$44,3+HLOOKUP(AG$14,'Common Assumptions'!$D$50:$AG$52,3,FALSE),FALSE)*AG76","v":2872.0182857142854}]
["     Unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*D78","v":245.15741250000005},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*E78","v":235.6058250000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*F78","v":226.05423750000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*G78","v":216.50265000000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*H78","v":206.95106250000006},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*I78","v":197.39947500000008},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*J78","v":187.84788750000007},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*K78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*L78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*M78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*N78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*O78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*P78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Q78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*R78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*S78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*T78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*U78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*V78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*W78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*X78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Y78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*Z78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AA78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AB78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AC78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AD78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AE78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AF78","v":178.29630000000003},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$E$28,3)*AG78","v":178.29630000000003}]
["     Unirrigated Grain & technical crops unirrigated",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*D79","v":1392.93},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*E79","v":1338.66},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*F79","v":1284.3899999999999},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*G79","v":1230.1200000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*H79","v":1175.8500000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*I79","v":1121.58},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*J79","v":1067.3100000000002},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*K79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*L79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*M79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*N79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*O79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*P79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Q79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*R79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*S79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*T79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*U79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*V79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*W79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*X79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Y79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*Z79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AA79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AB79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AC79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AD79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AE79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AF79","v":1013.04},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$34:$E$42,3)*AG79","v":1013.04}]
["Farm Income per hectare with irrigation",null,null,{"$f":"SUM(D81:D84)","v":2107.7614125},2513.6138250000004,2919.4662374999998,3325.3186500000002,3731.1710625000005,4137.023475,4542.8758875000003,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4948.7282999999998,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572,4724.1479571428572]
["From which was deducted:"]
["     Cost of water to farmers",null,null,{"$f":"+D74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!D75+'Common Assumptions'!$C$11*'Income Template'!D76))","v":0},{"$f":"+E74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!E75+'Common Assumptions'!$C$11*'Income Template'!E76))","v":0},{"$f":"+F74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!F75+'Common Assumptions'!$C$11*'Income Template'!F76))","v":0},{"$f":"+G74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!G75+'Common Assumptions'!$C$11*'Income Template'!G76))","v":0},{"$f":"+H74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!H75+'Common Assumptions'!$C$11*'Income Template'!H76))","v":0},{"$f":"+I74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!I75+'Common Assumptions'!$C$11*'Income Template'!I76))","v":0},{"$f":"+J74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!J75+'Common Assumptions'!$C$11*'Income Template'!J76))","v":0},{"$f":"+K74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!K75+'Common Assumptions'!$C$11*'Income Template'!K76))","v":0},{"$f":"+L74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!L75+'Common Assumptions'!$C$11*'Income Template'!L76))","v":0},{"$f":"+M74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!M75+'Common Assumptions'!$C$11*'Income Template'!M76))","v":0},{"$f":"+N74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!N75+'Common Assumptions'!$C$11*'Income Template'!N76))","v":0},{"$f":"+O74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!O75+'Common Assumptions'!$C$11*'Income Template'!O76))","v":0},{"$f":"+P74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!P75+'Common Assumptions'!$C$11*'Income Template'!P76))","v":0},{"$f":"+Q74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Q75+'Common Assumptions'!$C$11*'Income Template'!Q76))","v":0},{"$f":"+R74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!R75+'Common Assumptions'!$C$11*'Income Template'!R76))","v":0},{"$f":"+S74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!S75+'Common Assumptions'!$C$11*'Income Template'!S76))","v":0},{"$f":"+T74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!T75+'Common Assumptions'!$C$11*'Income Template'!T76))","v":0},{"$f":"+U74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!U75+'Common Assumptions'!$C$11*'Income Template'!U76))","v":0},{"$f":"+V74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!V75+'Common Assumptions'!$C$11*'Income Template'!V76))","v":0},{"$f":"+W74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!W75+'Common Assumptions'!$C$11*'Income Template'!W76))","v":0},{"$f":"+X74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!X75+'Common Assumptions'!$C$11*'Income Template'!X76))","v":0},{"$f":"+Y74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Y75+'Common Assumptions'!$C$11*'Income Template'!Y76))","v":0},{"$f":"+Z74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!Z75+'Common Assumptions'!$C$11*'Income Template'!Z76))","v":0},{"$f":"+AA74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AA75+'Common Assumptions'!$C$11*'Income Template'!AA76))","v":0},{"$f":"+AB74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AB75+'Common Assumptions'!$C$11*'Income Template'!AB76))","v":0},{"$f":"+AC74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AC75+'Common Assumptions'!$C$11*'Income Template'!AC76))","v":0},{"$f":"+AD74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AD75+'Common Assumptions'!$C$11*'Income Template'!AD76))","v":0},{"$f":"+AE74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AE75+'Common Assumptions'!$C$11*'Income Template'!AE76))","v":0},{"$f":"+AF74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AF75+'Common Assumptions'!$C$11*'Income Template'!AF76))","v":0},{"$f":"+AG74*('Common Assumptions'!$D$22*('Common Assumptions'!$D$12*'Income Template'!AG75+'Common Assumptions'!$C$11*'Income Template'!AG76))","v":0}]
["      Labor Costs",null,null,{"$f":"SUM(D89:D91)","v":640.88000000000011},{"$f":"SUM(E89:E91)","v":640.88000000000011},{"$f":"SUM(F89:F91)","v":640.88000000000011},{"$f":"SUM(G89:G91)","v":640.88000000000011},384.05,420.74,457.43000000000006,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995,494.11999999999995]
["         Cost of Family Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,3)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,3)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,3)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0}]
["         Cost of Full Time Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":12.180000000000001},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":8.9250000000000007},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":9.39},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":9.8550000000000004},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,4)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,4)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,4)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":10.319999999999999}]
["         Cost of Casual Labor",null,null,{"$f":"+D$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+D$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+D$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+D$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+E$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+E$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+E$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+E$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+F$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+F$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+F$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+F$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+G$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+G$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+G$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+G$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":628.70000000000016},{"$f":"+H$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+H$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+H$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+H$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":375.125},{"$f":"+I$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+I$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+I$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+I$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":411.35},{"$f":"+J$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+J$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+J$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+J$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":447.57500000000005},{"$f":"+K$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+K$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+K$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+K$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+L$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+L$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+L$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+L$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+M$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+M$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+M$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+M$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+N$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+N$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+N$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+N$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+O$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+O$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+O$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+O$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+P$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+P$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+P$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+P$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+Q$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Q$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Q$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Q$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+R$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+R$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+R$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+R$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+S$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+S$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+S$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+S$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+T$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+T$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+T$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+T$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+U$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+U$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+U$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+U$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+V$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+V$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+V$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+V$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+W$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+W$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+W$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+W$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+X$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+X$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+X$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+X$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+Y$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Y$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Y$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Y$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+Z$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+Z$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+Z$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+Z$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AA$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AA$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AA$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AA$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AB$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AB$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AB$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AB$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AC$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AC$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AC$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AC$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AD$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AD$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AD$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AD$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AE$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AE$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AE$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AE$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AF$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AF$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AF$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AF$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995},{"$f":"+AG$16*VLOOKUP($B$8,'Income irrigated'!$C$66:$G$74,5)+AG$17*VLOOKUP($B$8,'Income irrigated'!$C$81:$G$89,5)+AG$19*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G$72,5)+AG$20*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":483.79999999999995}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,4)*VLOOKUP($B$8,'Income irrigated'!$C$51:$G$59,5)","v":676.19999999999993}]
["Farm Income per hectare after rental",null,null,{"$f":"+D85-D92","v":1431.5614125000002},1837.4138250000005,2243.2662375,2649.1186500000003,3054.9710625000007,3460.8234750000001,3866.6758875000005,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4272.5282999999999,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574,4047.9479571428574]
["Investment Costs of irrigation",null,null,{"$f":"+'Common Assumptions'!G120*D74","v":0},{"$f":"IF(E74>D74,+(E74-D74)*'Common Assumptions'!$G$66,0)","v":375},{"$f":"IF(F74>E74,+(F74-E74)*'Common Assumptions'!$G$66,0)","v":374.99999999999994},{"$f":"IF(G74>F74,+(G74-F74)*'Common Assumptions'!$G$66,0)","v":375.00000000000006},{"$f":"IF(H74>G74,+(H74-G74)*'Common Assumptions'!$G$66,0)","v":375.00000000000006},{"$f":"IF(I74>H74,+(I74-H74)*'Common Assumptions'!$G$66,0)","v":374.99999999999977},{"$f":"IF(J74>I74,+(J74-I74)*'Common Assumptions'!$G$66,0)","v":375.00000000000034},{"$f":"SUM(D94:J94)","v":2250},{"$f":"IF(L74>K74,+(L74-K74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(M74>L74,+(M74-L74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(N74>M74,+(N74-M74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(O74>N74,+(O74-N74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(P74>O74,+(P74-O74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Q74>P74,+(Q74-P74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(R74>Q74,+(R74-Q74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+K94","v":2250},{"$f":"IF(T74>S74,+(T74-S74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(U74>T74,+(U74-T74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(V74>U74,+(V74-U74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(W74>V74,+(W74-V74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(X74>W74,+(X74-W74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Y74>X74,+(Y74-X74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(Z74>Y74,+(Z74-Y74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"+S94","v":2250},{"$f":"IF(AB74>AA74,+(AB74-AA74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AC74>AB74,+(AC74-AB74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AD74>AC74,+(AD74-AC74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AE74>AD74,+(AE74-AD74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AF74>AE74,+(AF74-AE74)*'Common Assumptions'!$G$66,0)","v":0},{"$f":"IF(AG74>AF74,+(AG74-AF74)*'Common Assumptions'!$G$66,0)","v":0}]
[]
["Without Irrigation (='Without project' except that a small portion of land is irrigated)"]
[]
["Year after rehabilitation",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
["Fraction of land irrigated",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["   Fraction of land unirrigated HVA",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$4:$J$12,3)","v":0.1}]
["   Fraction of land unirrigated non-HVA",null,null,{"$f":"1-D100","v":0.9},0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Farm Income per hectare without irrigation",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":1701.9090000000001},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":1701.9090000000001}]
["From which was deducted:"]
["      Labor Costs",null,null,{"$f":"SUM(D105:D107)","v":200.6},{"$f":"SUM(E105:E107)","v":200.6},200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6,200.6]
["         Cost of Family Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G129,3)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,3)","v":0}]
["         Cost of Full Time Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G130,4)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,4)","v":6.6}]
["         Cost of Casual Labor",null,null,{"$f":"D$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+D$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"E$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+E$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"F$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+F$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"G$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+G$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"H$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+H$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"I$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+I$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"J$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+J$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"K$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+K$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"L$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+L$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"M$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+M$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"N$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+N$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"O$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+O$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"P$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+P$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"Q$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Q$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"R$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+R$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"S$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+S$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"T$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+T$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"U$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+U$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"V$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+V$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"W$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+W$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"X$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+X$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"Y$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Y$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"Z$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+Z$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AA$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AA$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AB$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AB$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AC$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AC$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AD$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AD$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AE$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AE$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AF$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AF$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194},{"$f":"AG$41*VLOOKUP($B$8,'Income unirrigated'!$C$64:$G131,5)+AG$42*VLOOKUP($B$8,'Income unirrigated'!$C$79:$G$87,5)","v":194}]
["      Average Land Rental paid per hectare",null,null,{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993},{"$f":"VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,4)*VLOOKUP($B$8,'Income unirrigated'!$C$49:$G$57,5)","v":676.19999999999993}]
[]
[]
["Farmers' Share of Rehabilitation Costs",{"$f":"+'Common Assumptions'!$A$94","v":0},{"$f":"+'Common Assumptions'!$A$94","v":0}]
["Change in Net Income per hectare",{"$f":"+B85-B94-B102-B111","v":0},0,405.8524124999999,436.70482500000026,842.5572374999997,1248.4096500000001,1654.2620625000004,2060.1144749999999,2465.9668875000002,996.81929999999966,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3022.2389571428571,772.23895714285709,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,772.23895714285709,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571]
["Less tax increase (no effect found in data)"]
["Less change in rent",null,null,{"$f":"+D128","v":0},{"$f":"+E128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Farmers' Cash Flow",{"$f":"+B112-B111-B113-B114","v":0},0,405.8524124999999,436.70482500000026,842.5572374999997,1248.4096500000001,1654.2620625000004,2060.1144749999999,2465.9668875000002,996.81929999999966,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3246.8192999999997,3022.2389571428571,772.23895714285709,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,772.23895714285709,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571,3022.2389571428571]
["FIRR, Farmers",{"$f":"IRR(A112:AG112)","v":{"$error":"#NUM!"}}]
[]
["FOR ERP Adjustments"]
["Change in HVA income per hectare",null,null,{"$f":"+D81+D83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*D100","v":82.225269642857143},{"$f":"+E81+E83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*E100","v":164.45053928571434},{"$f":"+F81+F83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*F100","v":246.67580892857143},{"$f":"+G81+G83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*G100","v":328.90107857142857},{"$f":"+H81+H83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*H100","v":411.12634821428583},{"$f":"+I81+I83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*I100","v":493.35161785714286},{"$f":"+J81+J83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*J100","v":575.57688750000011},{"$f":"+K81+K83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*K100","v":657.80215714285714},{"$f":"+L81+L83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*L100","v":657.80215714285714},{"$f":"+M81+M83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*M100","v":657.80215714285714},{"$f":"+N81+N83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*N100","v":657.80215714285714},{"$f":"+O81+O83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*O100","v":657.80215714285714},{"$f":"+P81+P83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*P100","v":657.80215714285714},{"$f":"+Q81+Q83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Q100","v":657.80215714285714},{"$f":"+R81+R83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*R100","v":584.38067142857153},{"$f":"+S81+S83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*S100","v":584.38067142857153},{"$f":"+T81+T83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*T100","v":584.38067142857153},{"$f":"+U81+U83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*U100","v":584.38067142857153},{"$f":"+V81+V83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*V100","v":584.38067142857153},{"$f":"+W81+W83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*W100","v":584.38067142857153},{"$f":"+X81+X83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*X100","v":584.38067142857153},{"$f":"+Y81+Y83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Y100","v":584.38067142857153},{"$f":"+Z81+Z83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*Z100","v":584.38067142857153},{"$f":"+AA81+AA83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AA100","v":584.38067142857153},{"$f":"+AB81+AB83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AB100","v":584.38067142857153},{"$f":"+AC81+AC83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AC100","v":584.38067142857153},{"$f":"+AD81+AD83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AD100","v":584.38067142857153},{"$f":"+AE81+AE83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AE100","v":584.38067142857153},{"$f":"+AF81+AF83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AF100","v":584.38067142857153},{"$f":"+AG81+AG83-VLOOKUP($B$8,'Income unirrigated'!$C$20:$J$28, 3,FALSE)*AG100","v":584.38067142857153}]
["Change in grain and technical crops income per hectare",null,null,{"$f":"+D82+D84-VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*D101","v":323.62714285714287},{"$f":"+E82+E84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*E101","v":647.25428571428597},{"$f":"+F82+F84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*F101","v":970.88142857142861},{"$f":"+G82+G84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*G101","v":1294.5085714285713},{"$f":"+H82+H84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*H101","v":1618.1357142857144},{"$f":"+I82+I84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*I101","v":1941.762857142857},{"$f":"+J82+J84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*J101","v":2265.3900000000003},{"$f":"+K82+K84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*K101","v":2589.017142857143},{"$f":"+L82+L84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*L101","v":2589.017142857143},{"$f":"+M82+M84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*M101","v":2589.017142857143},{"$f":"+N82+N84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*N101","v":2589.017142857143},{"$f":"+O82+O84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*O101","v":2589.017142857143},{"$f":"+P82+P84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*P101","v":2589.017142857143},{"$f":"+Q82+Q84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Q101","v":2589.017142857143},{"$f":"+R82+R84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*R101","v":2437.8582857142856},{"$f":"+S82+S84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*S101","v":2437.8582857142856},{"$f":"+T82+T84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*T101","v":2437.8582857142856},{"$f":"+U82+U84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*U101","v":2437.8582857142856},{"$f":"+V82+V84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*V101","v":2437.8582857142856},{"$f":"+W82+W84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*W101","v":2437.8582857142856},{"$f":"+X82+X84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*X101","v":2437.8582857142856},{"$f":"+Y82+Y84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Y101","v":2437.8582857142856},{"$f":"+Z82+Z84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*Z101","v":2437.8582857142856},{"$f":"+AA82+AA84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AA101","v":2437.8582857142856},{"$f":"+AB82+AB84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AB101","v":2437.8582857142856},{"$f":"+AC82+AC84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AC101","v":2437.8582857142856},{"$f":"+AD82+AD84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AD101","v":2437.8582857142856},{"$f":"+AE82+AE84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AE101","v":2437.8582857142856},{"$f":"+AF82+AF84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AF101","v":2437.8582857142856},{"$f":"+AG82+AG84-+VLOOKUP($B$8,'Income unirrigated'!$C$34:$J$42,3,FALSE)*AG101","v":2437.8582857142856}]
["Correction to change in HVA income per hectare",null,null,{"$f":"-D119*'Common Assumptions'!$E$40","v":-1.6445053928571429},{"$f":"-E119*'Common Assumptions'!$E$40","v":-3.2890107857142867},{"$f":"-F119*'Common Assumptions'!$E$40","v":-4.9335161785714288},{"$f":"-G119*'Common Assumptions'!$E$40","v":-6.5780215714285717},{"$f":"-H119*'Common Assumptions'!$E$40","v":-8.2225269642857164},{"$f":"-I119*'Common Assumptions'!$E$40","v":-9.8670323571428575},{"$f":"-J119*'Common Assumptions'!$E$40","v":-11.511537750000002},{"$f":"-K119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-L119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-M119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-N119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-O119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-P119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-Q119*'Common Assumptions'!$E$40","v":-13.156043142857143},{"$f":"-R119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-S119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-T119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-U119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-V119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-W119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-X119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-Y119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-Z119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AA119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AB119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AC119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AD119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AE119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AF119*'Common Assumptions'!$E$40","v":-11.687613428571431},{"$f":"-AG119*'Common Assumptions'!$E$40","v":-11.687613428571431}]
["Correction to change in grain and technical crops income per ha.",null,null,{"$f":"-D120*'Common Assumptions'!$E$39","v":32.36271428571429},{"$f":"-E120*'Common Assumptions'!$E$39","v":64.725428571428594},{"$f":"-F120*'Common Assumptions'!$E$39","v":97.08814285714287},{"$f":"-G120*'Common Assumptions'!$E$39","v":129.45085714285713},{"$f":"-H120*'Common Assumptions'!$E$39","v":161.81357142857144},{"$f":"-I120*'Common Assumptions'!$E$39","v":194.17628571428571},{"$f":"-J120*'Common Assumptions'!$E$39","v":226.53900000000004},{"$f":"-K120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-L120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-M120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-N120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-O120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-P120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-Q120*'Common Assumptions'!$E$39","v":258.90171428571432},{"$f":"-R120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-S120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-T120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-U120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-V120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-W120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-X120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-Y120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-Z120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AA120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AB120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AC120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AD120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AE120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AF120*'Common Assumptions'!$E$39","v":243.78582857142857},{"$f":"-AG120*'Common Assumptions'!$E$39","v":243.78582857142857}]
["Combined correction for market distortions",null,null,{"$f":"+D122+D121","v":30.718208892857149},61.436417785714305,92.154626678571447,122.87283557142857,153.59104446428572,184.30925335714286,215.02746225000004,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,245.74567114285719,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713,232.09821514285713]
["Net Value of increased employment per hectare",null,null,{"$f":"+(D88-D104)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(E88-E104)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(F88-F104)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(G88-G104)*(1-'Common Assumptions'!$D$25)","v":88.055999999999997},{"$f":"+(H88-H104)*(1-'Common Assumptions'!$D$25)","v":36.69},{"$f":"+(I88-I104)*(1-'Common Assumptions'!$D$25)","v":44.027999999999992},{"$f":"+(J88-J104)*(1-'Common Assumptions'!$D$25)","v":51.366},{"$f":"+(K88-K104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(L88-L104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(M88-M104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(N88-N104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(O88-O104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(P88-P104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(Q88-Q104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(R88-R104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(S88-S104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(T88-T104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(U88-U104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(V88-V104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(W88-W104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(X88-X104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(Y88-Y104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(Z88-Z104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AA88-AA104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AB88-AB104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AC88-AC104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AD88-AD104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AE88-AE104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AF88-AF104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986},{"$f":"+(AG88-AG104)*(1-'Common Assumptions'!$D$25)","v":58.703999999999986}]
[]
["Fraction of land HVA with project",null,null,{"$f":"+D78+D75","v":0.10375000000000001},{"$f":"+E78+E75","v":0.10750000000000001},0.11124999999999999,0.115,0.11875000000000001,0.12250000000000001,0.12625000000000003,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13,0.13]
["Fraction of land HVA without project",null,null,{"$f":"+D100","v":0.1},{"$f":"+E100","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
["Change in rental income per hectare",null,null,{"$f":"+D92-D108","v":0},{"$f":"+E92-E108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Income irrigated","index":37,"n_rows":103,"n_cols":11,"rows_kept":103,"cut":false,"hidden":false,"merged":[[90,0,90,9],[76,0,76,9],[2,0,2,9],[16,0,16,9],[31,0,31,9],[17,0,17,9],[0,0,0,9],[76,10,76,12],[46,0,46,9],[46,10,46,12],[48,4,48,5],[61,0,61,9],[61,10,61,12],[1,0,1,9]]}
[]
["Key Parameters on Adoption of Irrigation and Income for Irrigated Agriculture"]
["Coefficient on Fraction of Irrigated Area under HVA",null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[null,null,"Reliability Score",null,null,1,2,3,4,5]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A7&\" \"&B7","v":"Center Large"},"Fraction",null,0.02,0.06,0.1,{"$f":"+J7","v":0.2},0.2,"Based on tobit estimates using farm survey"]
["Center","Medium","Center Medium","Fraction",null,{"$f":"+I8-0.22","v":0.28000000000000003},{"$f":"+H8-0.1","v":0.30000000000000004},{"$f":"+I8-0.1","v":0.4},{"$f":"+J8-0.1","v":0.5},0.6,"Based on tobit estimates using farm survey"]
["Center","Small","Center Small","Fraction",null,{"$f":"+I9-0.22","v":0.48000000000000009},{"$f":"+I9-0.1","v":0.60000000000000009},{"$f":"+I9-0.1","v":0.60000000000000009},{"$f":"+J9-0.1","v":0.70000000000000007},0.8,"Based on tobit estimates using farm survey"]
["North","Large","North Large","Fraction",null,{"$f":"+'Income unirrigated'!$E$7","v":0.5},{"$f":"+'Income unirrigated'!$E$7","v":0.5},{"$f":"+'Income unirrigated'!$E$7","v":0.5},{"$f":"+'Income unirrigated'!$E$7","v":0.5},0.5,"Based on tobit estimates using farm survey"]
["North","Medium","North Medium","Fraction",null,{"$f":"+'Income unirrigated'!$E$8","v":0.85},{"$f":"+'Income unirrigated'!$E$8","v":0.85},{"$f":"+'Income unirrigated'!$E$8","v":0.85},{"$f":"+'Income unirrigated'!$E$8","v":0.85},{"$f":"+'Income unirrigated'!$E$8","v":0.85},"Based on tobit estimates using farm survey"]
["North","Small","North Small","Fraction",null,{"$f":"+'Income unirrigated'!$E$9","v":0.85},{"$f":"+'Income unirrigated'!$E$9","v":0.85},{"$f":"+'Income unirrigated'!$E$9","v":0.85},{"$f":"+'Income unirrigated'!$E$9","v":0.85},{"$f":"+'Income unirrigated'!$E$9","v":0.85},"Based on tobit estimates using farm survey"]
["South","Large","South Large","Fraction",null,{"$f":"+G13-0.01","v":0.18},{"$f":"+H13-0.01","v":0.19},{"$f":"+I13","v":0.2},{"$f":"+J13","v":0.2},0.2,"Based on tobit estimates using farm survey"]
["South","Medium","South Medium","Fraction",null,0.28000000000000003,{"$f":"+I14-0.1","v":0.4},{"$f":"+I14","v":0.5},{"$f":"+J14-0.1","v":0.5},0.6,"Based on tobit estimates using farm survey"]
["South","Small","South Small","Fraction",null,0.48000000000000009,{"$f":"+H15-0.1","v":0.50000000000000011},{"$f":"+I15-0.1","v":0.60000000000000009},{"$f":"+J15-0.1","v":0.70000000000000007},0.8,"Based on tobit estimates using farm survey"]
[]
["Average Profit per hectare for Irrigated HVA"]
["This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.",null,null,null,null,null,null,null,null,null,"Note:  Endogeneity due to unobserved factors accounts for approximately 1900 lei/hectare greater profitability from irrigation"]
[null,null,"Reliability Score",null,null,1,2,3,4,5,"It is assumed here that there will be some selection into the system on unobservables and reduce estimated profitability by 1000 due to incomplete selection"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A21&\" \"&B21","v":"Center Large"},"Lei per hectare",null,{"$f":"+(I21*0.6)","v":6607.9337142857148},{"$f":"+I21*0.7","v":7709.2560000000003},{"$f":"+I21*0.8","v":8810.5782857142876},{"$f":"+J21*0.9","v":11013.222857142859},{"$f":"+('Income unirrigated'!E34+11560-('Common Assumptions'!$D$22-'Common Assumptions'!$D$21)*'Common Assumptions'!$D$12+'Common Assumptions'!$G$66/7-1000)*'Common Assumptions'!$D$72","v":12236.914285714287},"Empirical estimation from farm survey"]
["Center","Medium","Center Medium","Lei per hectare",null,{"$f":"+I22*0.6","v":10965.992914285715},12793.6584,14621.323885714286,18276.654857142858,{"$f":"+('Income unirrigated'!E35+21700-'Common Assumptions'!D12*('Common Assumptions'!D22-'Common Assumptions'!D21)+'Common Assumptions'!G66/7-1000)*'Common Assumptions'!D72","v":20307.394285714287},"Empirical estimation from farm survey"]
["Center","Small","Center Small","Lei per hectare",null,14095.735714285714,16445.025000000001,18794.314285714288,23492.892857142859,{"$f":"+('Income unirrigated'!E36+26583-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)*'Common Assumptions'!D72","v":26103.214285714286},"Empirical estimation from farm survey"]
["North","Large","North Large","Lei per hectare",null,6347.3891142857146,7405.2873000000009,8463.185485714288,10578.981857142859,{"$f":"+('Income unirrigated'!E37+11560-('Common Assumptions'!$D$22-'Common Assumptions'!$D$21)*'Common Assumptions'!$D$12+'Common Assumptions'!$G$66/7-1000)*'Common Assumptions'!$D$72","v":11754.424285714287},"Empirical estimation from farm survey"]
["North","Medium","North Medium","Lei per hectare",null,17939.850685714289,20929.825800000002,23919.800914285719,29899.751142857149,{"$f":"+J26-14000","v":33221.945714285721},"Empirical estimation from farm survey"]
["North","Small","North Small","Lei per hectare",null,25499.850685714289,29749.825800000006,33999.800914285726,42499.751142857152,{"$f":"+('Income unirrigated'!E39+51877-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12-'Common Assumptions'!G66/7-1000)*'Common Assumptions'!D72","v":47221.945714285721},"Empirical estimation from farm survey"]
["South","Large","South Large","Lei per hectare",null,6309.1652142857147,7360.6927500000002,8412.2202857142875,10515.275357142858,{"$f":"+('Income unirrigated'!E40+11560-('Common Assumptions'!$D$22-'Common Assumptions'!$D$21)*'Common Assumptions'!$D$12+'Common Assumptions'!$G$66/7-1000)*'Common Assumptions'!$D$72","v":11683.639285714287},"Empirical estimation from farm survey"]
["South","Medium","South Medium","Lei per hectare",null,13629.297214285712,15900.846749999999,18172.396285714287,22715.495357142856,{"$f":"+('Income unirrigated'!E41+26622-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)*'Common Assumptions'!D72","v":25239.439285714285},"Empirical estimation from farm survey"]
["South","Small","South Small","Lei per hectare",null,15019.743214285714,17523.033749999999,20026.32428571429,{"$f":"+J29*0.9","v":25032.905357142859},{"$f":"+('Income unirrigated'!E42+28917-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)*'Common Assumptions'!D72","v":27814.339285714286},"Empirical estimation from farm survey"]
[]
[]
["Average Profit per hectare for Irrigated Grain and Technical Crops"]
[null,null,null,null,null,null,null,null,null,null,"Note:  Endogeneity due to unobserved factors accounts for approximately 1900 lei/hectare greater profitability from irrigation"]
[null,null,"Reliability Score",null,null,1,2,3,4,5,"It is assumed here that there will be some selection into the system on unobservables and reduce estimated profitability by 1000 due to incomplete selection"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A36&\" \"&B36","v":"Center Large"},"Lei per hectare",null,{"$f":"+G36*0.95","v":10259.986157142856},{"$f":"+H36*0.95","v":10799.985428571428},{"$f":"+I36*0.95","v":11368.405714285715},{"$f":"+J36*0.95","v":11966.742857142857},{"$f":"+('Income unirrigated'!E34+11560-1000-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)","v":12596.571428571429},"Empirical estimation from farm survey"]
["Center","Medium","Center Medium","Lei per hectare",null,3998.0621071428559,4208.4864285714275,4429.9857142857136,4663.1428571428569,{"$f":"(4730-1000-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)+500+250","v":4908.5714285714284},"Empirical estimation from farm survey"]
["Center","Small","Center Small","Lei per hectare",null,4832.1165071428568,5086.4384285714286,5354.1457142857143,5635.9428571428571,{"$f":"(-1000+6254-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)+500-250","v":5932.5714285714284},"Empirical estimation from farm survey"]
["North","Large","North Large","Lei per hectare",null,9764.7663571428548,10278.701428571427,10819.685714285713,11389.142857142857,{"$f":"+('Income unirrigated'!G52+11560-1000-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)","v":11988.571428571429},"There are no such observations in the data"]
["North","Medium","North Medium","Lei per hectare",null,4201.6886696428555,4422.8301785714275,4655.6107142857136,4900.6428571428569,{"$f":"+J37+250","v":5158.5714285714284},"There are no such observations in the data"]
["North","Small","North Small","Lei per hectare",null,5035.7430696428573,5300.7821785714286,5579.7707142857143,5873.4428571428571,{"$f":"+J38+500-250","v":6182.5714285714284},"There are no such observations in the data"]
["South","Large","South Large","Lei per hectare",null,9759.2684399553564,10272.914147321428,10813.593839285713,11382.730357142857,{"$f":"(+'Income unirrigated'!E40+11560-1000-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)","v":11981.821428571429},"Based on regression of income per hectare on hectares irrigated"]
["South","Medium","South Medium","Lei per hectare",null,5301.2721071428559,5580.2864285714277,5873.9857142857136,6183.1428571428569,{"$f":"(7580-1000-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)-500","v":6508.5714285714284},"Means in sample"]
["South","Small","South Small","Lei per hectare",null,5301.2721071428559,5580.2864285714277,5873.9857142857136,{"$f":"+J44*0.95","v":6183.1428571428569},{"$f":"(7580-1000-('Common Assumptions'!D22-'Common Assumptions'!D21)*'Common Assumptions'!D12+'Common Assumptions'!G66/7-1000)-500","v":6508.5714285714284},"Means in sample"]
[]
[]
["Rental Arrangements, Irrigated land"]
[]
[null,null,null,null,"Fraction land rented",null,"Rent paid",null,null,null,"Note:  Endogeneity due to unobserved factors accounts for approximately 1900 lei/hectare greater profitability from irrigation"]
["Farm Region","Farm Size","Farm Strata",null,null,null,null,null,null,null,"It is assumed here that there will be some selection into the system on unobservables and reduce estimated profitability by 1000 due to incomplete selection"]
["Center","Large",{"$f":"A51&\" \"&B51","v":"Center Large"},null,null,0.69,{"$f":"MAX(980,'Income unirrigated'!G49)","v":980},null,null,null,"Based on means in Farm Survey, but large farms can't pay more"]
["Center","Medium","Center Medium",null,null,0.46,{"$f":"MAX(1100,'Income unirrigated'!G50*1.2)","v":1320},null,null,null,"Based on means in Farm Survey, but assuming 20% increase in rents otherwise"]
["Center","Small","Center Small",null,null,0.05,{"$f":"MAX(2050,'Income unirrigated'!G51*1.2)","v":2050},null,null,null,"Based on means in Farm Survey, but assuming 20% increase in rents otherwise"]
["North","Large","North Large",null,null,0.95,{"$f":"MAX(1140,'Income unirrigated'!G52)","v":1140},null,null,null,"Based on means in Farm Survey, but large farms can't pay more"]
["North","Medium","North Medium",null,null,0.65,{"$f":"MAX(1575,'Income unirrigated'!G53*1.2)","v":1575},null,null,null,"Based on means in Farm Survey, but assuming 20% increase in rents otherwise"]
["North","Small","North Small",null,null,0.09,{"$f":"MAX(1000,'Income unirrigated'!G54*1.2)","v":1032},null,null,null,"Based on means in Farm Survey, but assuming 20% increase in rents otherwise"]
["South","Large","South Large",null,null,0.86,{"$f":"MAX(665,'Income unirrigated'!G55)","v":700},null,null,null,"Based on means in Farm Survey, but large farms can't pay more"]
["South","Medium","South Medium",null,null,0.04,{"$f":"MAX(350,'Income unirrigated'!G56*1.2)","v":960},null,null,null,"Based on means in Farm Survey, but assuming 20% increase in rents otherwise"]
["South","Small","South Small",null,null,0.03,{"$f":"MAX(1500,'Income unirrigated'!G57*1.2)","v":1500},null,null,null,"Based on means in Farm Survey, but assuming 20% increase in rents otherwise"]
[]
[]
["Per Hectare Labor Costs, Irrigated land under HVA"]
[]
[null,null,null,null,"Family labor","Full time labor","Casual Labor"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A66&\" \"&B66","v":"Center Large"},null,{"$f":"+'Income unirrigated'!E79+0","v":0},{"$f":"+'Income unirrigated'!F79+14","v":19},5800,null,null,null,"Based on means in Farm Survey"]
["Center","Medium","Center Medium",null,{"$f":"+'Income unirrigated'!E80+100","v":120},{"$f":"+'Income unirrigated'!F80+0","v":6},10900,null,null,null,"Based on means in Farm Survey"]
["Center","Small","Center Small",null,{"$f":"+'Income unirrigated'!E81+115","v":240},{"$f":"+'Income unirrigated'!F81+20","v":20},6880,null,null,null,"Based on means in Farm Survey"]
["North","Large","North Large",null,{"$f":"+'Income unirrigated'!E82+0","v":0},{"$f":"+'Income unirrigated'!F82+0","v":5},4100,null,null,null,"Based on means in Farm Survey"]
["North","Medium","North Medium",null,{"$f":"+'Income unirrigated'!E83+0","v":50},{"$f":"+'Income unirrigated'!F83+165","v":180},6280,null,null,null,"Based on means in Farm Survey"]
["North","Small","North Small",null,{"$f":"+'Income unirrigated'!E69","v":660},{"$f":"+'Income unirrigated'!F84+0","v":5},9270,null,null,null,"Based on means in Farm Survey"]
["South","Large","South Large",null,{"$f":"+'Income unirrigated'!E85+0","v":2},{"$f":"+'Income unirrigated'!F85+46","v":51},5500,null,null,null,"Based on means in Farm Survey"]
["South","Medium","South Medium",null,{"$f":"+'Income unirrigated'!E86+0","v":30},{"$f":"+'Income unirrigated'!F86+20","v":25},5400,null,null,null,"Based on means in Farm Survey"]
["South","Small","South Small",null,{"$f":"+'Income unirrigated'!E87+3650","v":3703},{"$f":"+'Income unirrigated'!F87+2500","v":2500},5100,null,null,null,"Based on means in Farm Survey"]
[]
[]
["Labor Costs, Irrigated land under Grains and Technical Crops"]
[]
[null,null,null,null,"Family labor","Full time labor","Casual Labor"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A81&\" \"&B81","v":"Center Large"},null,{"$f":"+'Income unirrigated'!E79+0","v":0},{"$f":"+'Income unirrigated'!F79+14","v":19},0,null,null,null,"Based on means in Farm Survey"]
["Center","Medium","Center Medium",null,{"$f":"+'Income unirrigated'!E80+30","v":50},{"$f":"+'Income unirrigated'!F80+0","v":6},645,null,null,null,"Based on means in Farm Survey"]
["Center","Small","Center Small",null,{"$f":"+'Income unirrigated'!E81+0","v":125},{"$f":"+'Income unirrigated'!F81+0","v":0},660,null,null,null,"Based on means in Farm Survey"]
["North","Large","North Large",null,{"$f":"+'Income unirrigated'!E82+0","v":0},{"$f":"+'Income unirrigated'!F82+0","v":5},0,null,null,null,"Based on means in Farm Survey"]
["North","Medium","North Medium",null,{"$f":"+'Income unirrigated'!E83+0","v":50},{"$f":"+'Income unirrigated'!F83+55","v":70},0,null,null,null,"Based on means in Farm Survey"]
["North","Small","North Small",null,{"$f":"+'Income unirrigated'!E84-360","v":0},{"$f":"+'Income unirrigated'!F84+0","v":5},2684,null,null,null,"Based on means in Farm Survey"]
["South","Large","South Large",null,{"$f":"+'Income unirrigated'!E85+0","v":2},{"$f":"+'Income unirrigated'!F85+46","v":51},325,null,null,null,"Based on means in Farm Survey"]
["South","Medium","South Medium",null,{"$f":"+'Income unirrigated'!E86+0","v":30},{"$f":"+'Income unirrigated'!F86+5","v":10},700,null,null,null,"Based on means in Farm Survey"]
["South","Small","South Small",null,{"$f":"+'Income unirrigated'!E87+2510","v":2563},{"$f":"+'Income unirrigated'!F87+15","v":15},0,null,null,null,"Based on means in Farm Survey"]
[]
["Coefficient on Fraction of Irrigated Area under HVA with Irrigation and Credit"]
[]
[null,null,"Reliability Score",null,null,1,2,3,4,5]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A95&\" \"&B95","v":"Center Large"},"Fraction",null,{"$f":"+F7","v":0.02},0.06,0.1,0.2,0.2,"No impact on Large and mediumsize farms"]
["Center","Medium","Center Medium","Fraction",null,0.28000000000000003,0.30000000000000004,0.4,0.5,0.6,"No impact on Large and mediumsize farms"]
["Center","Small","Center Small","Fraction",null,{"$f":"+F9+'Common Assumptions'!$D$35","v":0.68000000000000016},{"$f":"+G9+'Common Assumptions'!$D$35","v":0.8},{"$f":"+H9+'Common Assumptions'!$D$35","v":0.8},{"$f":"+I9+'Common Assumptions'!$D$35","v":0.90000000000000013},{"$f":"+J9+'Common Assumptions'!$D$35","v":1},"Based on tobit estimates using farm survey"]
["North","Large","North Large","Fraction",null,{"$f":"+F10","v":0.5},0.5,0.5,0.5,0.5,"No impact on Large and mediumsize farms"]
["North","Medium","North Medium","Fraction",null,0.85,0.85,0.85,0.85,0.85,"No impact on Large and mediumsize farms"]
["North","Small","North Small","Fraction",null,{"$f":"+F12+'Common Assumptions'!$D$35","v":1.05},{"$f":"+G12+'Common Assumptions'!$D$35","v":1.05},{"$f":"+H12+'Common Assumptions'!$D$35","v":1.05},{"$f":"+I12+'Common Assumptions'!$D$35","v":1.05},{"$f":"+J12+'Common Assumptions'!$D$35","v":1.05},"Based on tobit estimates using farm survey"]
["South","Large","South Large","Fraction",null,{"$f":"+F13","v":0.18},0.19,0.2,0.2,0.2,"No impact on Large and mediumsize farms"]
["South","Medium","South Medium","Fraction",null,0.28000000000000003,0.4,0.5,0.5,0.6,"No impact on Large and mediumsize farms"]
["South","Small","South Small","Fraction",null,{"$f":"+F15+'Common Assumptions'!$D$35","v":0.68000000000000016},{"$f":"+G15+'Common Assumptions'!$D$35","v":0.70000000000000018},{"$f":"+H15+'Common Assumptions'!$D$35","v":0.8},{"$f":"+I15+'Common Assumptions'!$D$35","v":0.90000000000000013},{"$f":"+J15+'Common Assumptions'!$D$35","v":1},"Based on tobit estimates using farm survey"]

{"sheet":"Income unirrigated","index":38,"n_rows":87,"n_cols":15,"rows_kept":87,"cut":false,"hidden":false,"merged":[[0,0,0,9],[74,10,74,12],[44,0,44,9],[44,10,44,12],[46,4,46,5],[59,0,59,9],[59,10,59,12],[16,0,16,9],[1,0,1,9],[30,0,30,9],[14,0,14,9],[74,0,74,9],[17,0,17,9]]}
[]
["Coefficient for Area planted to HVA UN-irrigated Land"]
["Farm Region","Farm Size","Farm Strata",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
["Center","Large",{"$f":"A4&\" \"&B4","v":"Center Large"},"Fraction",0.1,null,null,null,null,null,"Empirical estimation from farm survey"]
["Center","Medium","Center Medium","Fraction",0.1,null,null,null,null,null,"Empirical estimation from farm survey"]
["Center","Small","Center Small","Fraction",0.1,null,null,null,null,null,"Empirical estimation from farm survey"]
["North","Large","North Large","Fraction",0.5,null,null,null,null,null,"Empirical estimation from farm survey"]
["North","Medium","North Medium","Fraction",0.85,null,null,null,null,null,"Empirical estimation from farm survey"]
["North","Small","North Small","Fraction",0.85,null,null,null,null,null,"Empirical estimation from farm survey"]
["South","Large","South Large","Fraction",0.1,null,null,null,null,null,"Empirical estimation from farm survey"]
["South","Medium","South Medium","Fraction",0.1,null,null,null,null,null,"Empirical estimation from farm survey"]
["South","Small","South Small","Fraction",0.1,null,null,null,null,null,"Empirical estimation from farm survey"]
[]
[]
["Key Parameters on Unirrigated Agricultural Income"]
[null,null,null,null,null,null,null,null,"DRAFT:  NOT FINAL"]
["Average Profit per hectare for UN-irrigated  HVA",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E20:E28)","v":8262.0049999999992}]
["This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income."]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A20&\" \"&B20","v":"Center Large"},"lei per hectare",{"$f":"(38333-34290)*'Common Assumptions'!D72*('Common Assumptions'!D74-'Common Assumptions'!D76)","v":2547.0900000000006},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["Center","Medium","Center Medium","lei per hectare",{"$f":"(38333-30909)*'Common Assumptions'!D72*('Common Assumptions'!D74-'Common Assumptions'!D76)","v":4677.1200000000008},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["Center","Small","Center Small","lei per hectare",{"$f":"(38333-32817)*'Common Assumptions'!D72*('Common Assumptions'!D74-'Common Assumptions'!D76)","v":3475.0800000000008},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["North","Large","North Large","lei per hectare",{"$f":"(38333-12932)*'Common Assumptions'!D72*('Common Assumptions'!D73-'Common Assumptions'!D76)","v":18288.72},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["North","Medium","North Medium","lei per hectare",{"$f":"(38333+0)*'Common Assumptions'!D72*('Common Assumptions'!D73-'Common Assumptions'!D76)","v":27599.760000000006},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["North","Small","North Small","lei per hectare",{"$f":"(38333-30210)*'Common Assumptions'!D72*('Common Assumptions'!D73-'Common Assumptions'!D76)","v":5848.56},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["South","Large","South Large","lei per hectare",{"$f":"+'Common Assumptions'!D72*(38333-29880)*('Common Assumptions'!D75-'Common Assumptions'!D76)","v":4945.0050000000001},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["South","Medium","South Medium","lei per hectare",{"$f":"(38333-34063)*'Common Assumptions'!D72*('Common Assumptions'!D75-'Common Assumptions'!D76)","v":2497.9500000000003},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["South","Small","South Small","lei per hectare",{"$f":"(38333-30677)*'Common Assumptions'!D72*('Common Assumptions'!D75-'Common Assumptions'!D76)","v":4478.76},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
[]
[]
["Average Profit per hectare for UN-irrigated  Grain and Technical Crops",null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(E34:E42)","v":1416.1277777777777}]
[]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A34&\" \"&B34","v":"Center Large"},"lei per hectare",{"$f":"(1191+819)*'Common Assumptions'!D74","v":1608},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["Center","Medium","Center Medium","lei per hectare",{"$f":"((1191-772)*'Common Assumptions'!D74+100)","v":435.20000000000005},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["Center","Small","Center Small","lei per hectare",{"$f":"((1191+1424)*'Common Assumptions'!D74-100)","v":1992},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["North","Large","North Large","lei per hectare",{"$f":"(1191+0)*'Common Assumptions'!D73","v":1071.9000000000001},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["North","Medium","North Medium","lei per hectare",{"$f":"(1191+0)*'Common Assumptions'!D73","v":1071.9000000000001},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["North","Small","North Small","lei per hectare",{"$f":"(1191+2165)*'Common Assumptions'!D73","v":3020.4},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["South","Large","South Large","lei per hectare",{"$f":"((1191+0)*'Common Assumptions'!D75+100)","v":993.25},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["South","Medium","South Medium","lei per hectare",{"$f":"((1191+0)*'Common Assumptions'!D75+100)","v":993.25},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
["South","Small","South Small","lei per hectare",{"$f":"(1191+888)*'Common Assumptions'!D75","v":1559.25},null,null,null,null,null,"Means from farm survey, adjusted for fact that 2008 was high rainfall year"]
[]
[]
["Rental Arrangements, Un-irrigated land"]
[]
[null,null,null,null,"Fraction rented",null,"per ha. rent"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A49&\" \"&B49","v":"Center Large"},null,null,0.69,980,null,null,null,"Based on means in Farm Survey"]
["Center","Medium","Center Medium",null,null,0.46,1100,null,null,null,"Based on means in Farm Survey"]
["Center","Small","Center Small",null,null,0.05,1500,null,null,null,"Based on means in Farm Survey"]
["North","Large","North Large",null,null,0.95,1000,null,null,null,"Based on means in Farm Survey"]
["North","Medium","North Medium",null,null,0.65,900,null,null,null,"Based on means in Farm Survey"]
["North","Small","North Small",null,null,0.09,860,null,null,null,"Based on means in Farm Survey"]
["South","Large","South Large",null,null,0.86,700,null,null,null,"Based on means in Farm Survey"]
["South","Medium","South Medium",null,null,0.04,800,null,null,null,"Based on means in Farm Survey"]
["South","Small","South Small",null,null,0.03,757,null,null,null,"Based on means in Farm Survey"]
[]
[]
["Per Hectare Labor Costs, Un-Irrigated land under HVA"]
[]
[null,null,null,null,"Family labor","Full time labor","Casual Labor"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A64&\" \"&B64","v":"Center Large"},null,{"$f":"+E79","v":0},{"$f":"+F79+16","v":21},1940,null,null,null,"Based on means in Farm Survey"]
["Center","Medium","Center Medium",null,{"$f":"+E80","v":20},{"$f":"+F80+13","v":19},3500,null,null,null,"Based on means in Farm Survey"]
["Center","Small","Center Small",null,168,{"$f":"+F81","v":0},858,null,null,null,"Based on means in Farm Survey"]
["North","Large","North Large",null,42,{"$f":"+F82","v":5},1968,null,null,null,"Based on means in Farm Survey"]
["North","Medium","North Medium",null,100,{"$f":"+F83","v":15},966,null,null,null,"Based on means in Farm Survey"]
["North","Small","North Small",null,{"$f":"+E84+300","v":660},{"$f":"+F84","v":5},238,null,null,null,"Based on means in Farm Survey"]
["South","Large","South Large",null,{"$f":"+E85","v":2},{"$f":"+F85+77","v":82},1713,null,null,null,"Based on means in Farm Survey"]
["South","Medium","South Medium",null,{"$f":"+E86","v":30},{"$f":"+F86+26","v":31},1920,null,null,null,"Based on means in Farm Survey"]
["South","Small","South Small",null,{"$f":"+E87","v":53},{"$f":"+F87","v":0},1765,null,null,null,"Based on means in Farm Survey"]
[]
[]
["Labor Costs, Un-Irrigated land under Grains and Technical Crops"]
[]
[null,null,null,null,"Family labor","Full time labor","Casual Labor"]
["Farm Region","Farm Size","Farm Strata"]
["Center","Large",{"$f":"A79&\" \"&B79","v":"Center Large"},null,0,5,0,null,null,null,"Based on means in Farm Survey"]
["Center","Medium","Center Medium",null,20,6,70,null,null,null,"Based on means in Farm Survey"]
["Center","Small","Center Small",null,125,0,450,null,null,null,"Based on means in Farm Survey"]
["North","Large","North Large",null,0,5,0,null,null,null,"Based on means in Farm Survey"]
["North","Medium","North Medium",null,50,15,271,null,null,null,"Based on means in Farm Survey"]
["North","Small","North Small",null,360,5,165,null,null,null,"Based on means in Farm Survey"]
["South","Large","South Large",null,2,5,50,null,null,null,"Based on means in Farm Survey"]
["South","Medium","South Medium",null,30,5,426,null,null,null,"Based on means in Farm Survey"]
["South","Small","South Small",null,53,0,400,null,null,null,"Based on means in Farm Survey"]

{"sheet":"System Parameters","index":39,"n_rows":54,"n_cols":90,"rows_kept":54,"cut":false,"hidden":false,"merged":[[22,0,22,3],[28,0,29,0],[28,3,28,5],[1,0,1,13],[2,0,3,0],[2,1,3,1],[2,3,3,3],[2,4,3,4],[2,5,3,5],[1,81,1,87],[1,22,1,33],[1,34,1,49],[2,7,2,9],[0,4,0,12],[0,14,0,15]]}
[null,null,null,null,"Moldova: Combined CIS Rehabilitation Project",null,null,null,null,null,null,null,null,null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"},null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
["System-Specific Variables:  Estimated System Rehabilitation Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,"Area Functional CIS","Non-CIS","Area small farms ","Area Medium Farms","Area Large Farms",null,"Total","Source:","Additional Cost Parameters (For Each Demand Scenario/Q)  ALL in 2009 Dollars",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,"Willingness to pay indicators"]
["No.","Scheme","Area Covered per original Proposal","Code","AIPRE","Source","2008 Rehab Cost","Area (ha)",null,null,"Rehab","50% accuracy adjustment","MWH Costs including Capacity Support, etc.  Nominal across years ",null,"Hectares Irrigated by CIS without project (estimated by PP)","Hectares irrigated other sources without project","Hectares (based on PP update June 5th )","Hectares (based on PP update June 5th )","Hectares (based on PP update June 5th )","Fraction large farms","Total Hectares",null,"Demand Scenario (Q)","fixed costs/ha. MDL","Fixed operating costs (2014) Moldovan Lei","of which:  Annual routine maintenance costs","Unit variable costs (per cubic meter)","of which: Energy costs","Likely efficiency savings KWH/cubic m","Periodic maintenance cost","Frequency of periodic maintenance (years)","Average price/cost of cubic meter of water, 2014, deflated to 2009",null,null,"Fraction small farm hhds below 1.25 poverty line","Fraction small farm hhds below 2 poverty line","Fraction small farm hhds below 4 poverty line","Fraction med farms below 1.25","Fraction med farms below 2","Fraction med farms below 4","Average hectares small pov1.25 farms","Average hectares small pov2 farms","Average hectares small pov4 farms","Fraction users non-poor","Total hectares pov1.25","fraction ha. pov1.25","Fraction ha pov1.25","Total hectares small pov2","Fraction ha pov2","Total hectares small pov4","Fraction ha pov4","Number of Unique Land Owners","Paul","Number of Unique Land Users****","Paul","Paul","Paul","Paul","minus large and medium","Number of lessors","Number poor lessees pov1.25","Number of poor lessees pov2","Number of poor lessees pov4","Medium farm pov1.25 benef","Medium farm pov2 ben","Medium farm pov4 ben",null,"Number beneficiary households pov 1.25","Number beneficiary households pov2","Number beneficiary households pov4","Number beneficiary households","Fraction beneficiaries pov 1.25","Fraction beneficiaries pov 2","Fraction beneficiaries pov 4","Beneficiaries, top 10 systems",null,"Average water use in meters cubed per hectare, HVA","Average water use in meters cubed per hectare, non-HVA","Change in irrigation costs, HVA","Change in irrigation costs, non-HVA",null,"Likelihood of investing with 50% increase: mean response","Required increase in profit to make it worth investing in HVA/irrigation (percent)","max","Fraction of responses over 200 percent","Fraction of responses over 300 percent","Increase profit, year 2 per hectare","Base profit (conservative estimate)","% increase"]
[null,null,null,null,null,null,"(1000 USD)","Upated (FS)","Total","Percent","(1000 USD/ha)",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,"Assume 3 PT employees per hectare"]
[11,"Blindeşti",561,"3-2","Ungheni","Prut",931,561,661,{"$f":"H5/I5","v":0.84871406959152795},{"$f":"G5/H5","v":1.659536541889483},{"$f":"+K5*1.5","v":2.4893048128342246},2890000,null,4,{"$f":"+N31","v":0},162,29,329,{"$f":"+W31","v":0.63411132437619966},521,{"$f":"SUM(Q5:S5)","v":520},null,{"$f":"Y5/U5","v":1431.3282149712093},745722,null,1.78,null,null,null,10,{"$f":"2.65/'Common Assumptions'!H9*1.1","v":1.9471774409182685},null,null,0.13769999999999999,0.27539999999999998,0.37869999999999998,null,null,null,{"$f":"11.56781/30","v":0.38559366666666667},{"$f":"16.1123/30","v":0.53707666666666676},{"$f":"27.938/30","v":0.93126666666666658},{"$f":"1-AK5","v":0.62129999999999996},{"$f":"'Ha by pov'!G4","v":62.370000000000005},{"$f":"+AS5/U5","v":0.11971209213051824},{"$f":"AT5","v":0.11971209213051824},{"$f":"'Ha by pov'!H4","v":118.25999999999999},{"$f":"AV5/$U5","v":0.22698656429942415},{"$f":"'Ha by pov'!I4","v":128.46600000000001},{"$f":"AX5/$U5","v":0.24657581573896356},{"$f":"'SUMMARY of input stats'!M5","v":470.96653986768678},470.96653986768678,{"$f":"SUM('SUMMARY of input stats'!I5:K5)","v":88.912558793994663},{"$f":"SUM(BD5:BF5)","v":88.912558793994663},83.912558793994663,1,4,{"$f":"+BB5-3","v":85.912558793994663},{"$f":"+AZ5-BB5","v":382.05398107369211},{"$f":"+BH5*0.2","v":76.410796214738426},{"$f":"+BH5*0.33","v":126.0778137543184},{"$f":"+BH5*0.4","v":152.82159242947685},0,0,0,null,{"$f":"+BL5+BI5+AI5*BG5+1*U5","v":609.24095556067152},{"$f":"+BM5+BJ5+AJ5*BG5+2*U5","v":1191.7381324461844},{"$f":"+BN5+BK5+AK5*BG5+3*U5","v":1748.3566784447626},{"$f":"+AZ5+3*U5","v":2033.9665398676868},{"$f":"+BP5/BS5","v":0.29953342084000251},{"$f":"+BQ5/BS5","v":0.5859182582834962},{"$f":"+BR5/BS5","v":0.85957986238972073},null,null,{"$f":"0.966*4776","v":4613.616},{"$f":"0.966*3811","v":3681.4259999999999},{"$f":"-BY5*('Common Assumptions'!$D$21-'System Parameters'!AF5)","v":4369.912996259578},{"$f":"-BZ5*('Common Assumptions'!$D$21-'System Parameters'!AF5)","v":3486.9636576099774},null,4.24,75,200,0,0,{"$f":"INDIRECT(\"'ERR \"&$B5&\"'!$H$39\")/(U5*0.45)","v":12221.841445749367},4000,{"$f":"+CI5/CJ5","v":3.0554603614373419},"Blindeşti"]
[16,"Cahul",1649,"6-9","Cahul","Prut",5592,1649,1649,{"$f":"H6/I6","v":1},3.391146149181322,5.0867192237719827,10920000,null,0,1,331,49,1550,0.70884467480354463,1930,{"$f":"SUM(Q6:S6)","v":1930},null,{"$f":"Y6/U6","v":1696.221761658031},3273708,null,0.66,null,null,null,{"$f":"+AE5","v":10},{"$f":"1.48/'Common Assumptions'!H9*1.2","v":1.1863420703502039},null,null,0.23330000000000001,0.2999,0.39996999999999999,null,null,null,{"$f":"46.09954/30","v":1.5366513333333331},{"$f":"53.62946/30","v":1.7876486666666667},{"$f":"69.13931/30","v":2.3046436666666663},{"$f":"1-AK6","v":0.60003000000000006},{"$f":"'Ha by pov'!G5","v":69.509999999999991},{"$f":"+AS6/U6","v":3.601554404145077E-2},3.601554404145077E-2,{"$f":"'Ha by pov'!H5","v":79.108999999999995},4.0989119170984453E-2,{"$f":"'Ha by pov'!I5","v":169.47200000000001},8.7809326424870465E-2,{"$f":"'SUMMARY of input stats'!M6","v":1097.389171560874},1097.389171560874,{"$f":"SUM('SUMMARY of input stats'!I6:K6)","v":75.026105190250178},75.026105190250178,66.026105190250178,4,5,{"$f":"+BB6-6","v":69.026105190250178},{"$f":"+AZ6-BB6","v":1022.3630663706239},{"$f":"+BH6*0.2","v":204.4726132741248},{"$f":"+BH6*0.33","v":337.3798119023059},{"$f":"+BH6*0.4","v":408.94522654824959},0,0,0,null,2150.5764036150103,4218.0807408488618,6226.5535978411936,{"$f":"+AZ6+3*U6","v":6887.3891715608743},{"$f":"+BP6/BS6","v":0.31224842244940687},{"$f":"+BQ6/BS6","v":0.61243537075935661},{"$f":"+BR6/BS6","v":0.90405136732386548},null,null,{"$f":"BY8","v":5757.71},{"$f":"BZ8","v":4789.5029999999997},{"$f":"-BY6*('Common Assumptions'!$D$21-'System Parameters'!AF6)","v":1072.9036018760726},{"$f":"-BZ6*('Common Assumptions'!$D$21-'System Parameters'!AF6)","v":892.4859049685125},null,3.7,91,200,0,0,{"$f":"INDIRECT(\"'ERR \"&$B6&\"'!$H$39\")/(U6*0.45)","v":12893.822924320086},4000,{"$f":"+CI6/CJ6","v":3.2234557310800214},"Cahul"]
[13,"Cărpinenii de Sus",960,"4-5-1","Hînceşti","Prut",1909,960,5698,0.16848016848016847,1.9885416666666667,2.9828125000000001,19680000,null,6,{"$f":"+N33","v":0},660,145,1011,0.60287590981714889,1815,1816,null,{"$f":"Y7/U7","v":2299.8154269972451},4174165,null,2.29,null,null,null,{"$f":"+AE6","v":10},{"$f":"3.49/'Common Assumptions'!H9*1.2","v":2.7975228550825757},null,null,0.1333,0.19999,0.29998999999999998,null,null,null,{"$f":"129.79/30","v":4.3263333333333334},{"$f":"139.8086/30","v":4.6602866666666669},{"$f":"151.2485/30","v":5.0416166666666671},0.70001000000000002,{"$f":"'Ha by pov'!G6","v":128.69999999999996},7.0909090909090894E-2,7.0909090909090894E-2,{"$f":"'Ha by pov'!H6","v":190.08},0.10472727272727274,{"$f":"'Ha by pov'!I6","v":434.28},0.23927272727272725,{"$f":"'SUMMARY of input stats'!M7","v":2070.4690111037307},2070.4690111037307,{"$f":"SUM('SUMMARY of input stats'!I7:K7)","v":198.89459197820895},198.89459197820895,189.89459197820895,5,4,{"$f":"+BB7-6","v":192.89459197820895},1871.5744191255217,374.31488382510435,617.61955831142222,748.62976765020869,3,3,2,null,2218.0277329357996,4289.1965477611438,6253.4962162977517,7515.4690111037307,0.29512831862639233,0.57071575192766677,0.83208329474295251,null,null,{"$f":"1.024*4776","v":4890.6239999999998},{"$f":"1.024*3811","v":3902.4639999999999},{"$f":"-BY7*('Common Assumptions'!$D$21-'System Parameters'!AF7)","v":8791.0084156153662},{"$f":"-BZ7*('Common Assumptions'!$D$21-'System Parameters'!AF7)","v":7014.768231136969},null,3.7,154,1000,{"$f":"6/39","v":0.15384615384615385},null,{"$f":"INDIRECT(\"'ERR \"&$B7&\"'!$H$39\")/(U7*0.45)","v":11086.813439331068},4000,2.7717033598327672,"Cărpinenii de Sus"]
[15,"Chircani-Zîrneşti",4839,"6-6","Cahul","Prut",2154,4839,4839,1,0.44513329200247986,0.66769993800371985,20070000,null,0,72,2051,205,2160,0.54,4417,4416,null,979.44940004527962,4326228,null,0.67,null,null,null,10,{"$f":"1.11/'Common Assumptions'!H9*1.2","v":0.88975655276265297},null,null,0.23330000000000001,0.43330000000000002,0.63329999999999997,null,null,null,{"$f":"70.2393/30","v":2.34131},{"$f":"110.3189/30","v":3.6772966666666664},{"$f":"134.9989/30","v":4.4999633333333326},0.36670000000000003,{"$f":"'Ha by pov'!G7","v":605.04500000000007},0.13698098256735342,0.13698098256735342,{"$f":"'Ha by pov'!H7","v":771.17600000000004},0.17459270998415216,{"$f":"'Ha by pov'!I7","v":1406.9859999999999},0.31853882725832011,{"$f":"'SUMMARY of input stats'!M8","v":2090.3073971334497},2090.3073971334497,{"$f":"SUM('SUMMARY of input stats'!I8:K8)","v":500.34072369831142},500.34072369831142,489.34072369831142,8,3,494.34072369831142,1589.9666734351383,317.9933346870277,524.68900223359572,635.9866693740554,3,4,5,null,4853.3230255258441,9576.8868378120733,14205.052649692196,15341.307397133449,0.31635654640703542,0.62425493407436261,0.92593494687072342,null,null,{"$f":"0.991*5810","v":5757.71},{"$f":"0.991*4833","v":4789.5029999999997},{"$f":"-BY8*('Common Assumptions'!$D$21-'System Parameters'!AF8)","v":-634.74979859294535},{"$f":"-BZ8*('Common Assumptions'!$D$21-'System Parameters'!AF8)","v":-528.01132127361529},null,3.92,79,250,{"$f":"1/41","v":2.4390243902439025E-2},null,{"$f":"INDIRECT(\"'ERR \"&$B8&\"'!$H$39\")/(U8*0.45)","v":16523.543456375348},4000,4.1308858640938366,"Chircani-Zîrneşti"]
[4,"Coşniţa",1740,"12-3","Dubasari","Nistru",1669,1740,1740,1,0.95919540229885059,1.4387931034482759,6320000,null,641,6,752,331,1717,0.60310077519379846,2800,2800,null,549.97107142857146,1539919,null,0.94,null,null,null,10,{"$f":"1.24/'Common Assumptions'!H9*1.2","v":0.99396227515827895},null,null,0.505,0.63500000000000001,0.8,null,null,null,{"$f":"28.77/30","v":0.95899999999999996},{"$f":"33.95/30","v":1.1316666666666668},{"$f":"43.224/30","v":1.4407999999999999},0.19999999999999996,{"$f":"'Ha by pov'!G8","v":413.6},0.14771428571428571,0.14771428571428571,{"$f":"'Ha by pov'!H8","v":434.65600000000006},0.15523428571428574,{"$f":"'Ha by pov'!I8","v":560.99199999999996},0.20035428571428571,{"$f":"'SUMMARY of input stats'!M9","v":3406.7656925210636},3406.7656925210636,{"$f":"SUM('SUMMARY of input stats'!I9:K9)","v":382.25701002483879},382.25701002483879,365.25701002483879,10,7,376.25701002483879,3024.5086824962245,604.90173649924498,998.08786522375419,1209.80347299849,0,0,0,null,3594.9115265617884,6837.0110665895263,9910.8090810183603,11806.765692521063,0.30447894200517311,0.57907569648141632,0.83941778291546121,null,null,{"$f":"BY10","v":4898.634},{"$f":"BZ10","v":3928.2359999999999},{"$f":"-BY9*('Common Assumptions'!$D$21-'System Parameters'!AF9)","v":-29.576604192299346},{"$f":"-BZ9*('Common Assumptions'!$D$21-'System Parameters'!AF9)","v":-23.717608081342924},null,3.68,46,150,0,0,{"$f":"INDIRECT(\"'ERR \"&$B9&\"'!$H$39\")/(U9*0.45)","v":11029.096908137801},4000,2.7572742270344501,"Coşniţa"]
[7,"Criuleni",581,"14-2","Chişinău","Nistru",992,581,581,1,1.7074010327022375,2.5611015490533564,2710000,null,95,0,326,91,261,0.20108892921960073,677,678,null,978.92909896602657,662735,null,0.69,null,null,null,10,{"$f":"1.24/'Common Assumptions'!H9*1.2","v":0.99396227515827895},null,null,6.8000000000000005E-2,7.6999999999999999E-2,0.248,null,null,null,{"$f":"2.184/30","v":7.2800000000000004E-2},{"$f":"2.494/30","v":8.3133333333333337E-2},{"$f":"6.072/30","v":0.2024},0.752,{"$f":"'Ha by pov'!G9","v":5.5420000000000051},8.1861152141802142E-3,8.1861152141802142E-3,{"$f":"'Ha by pov'!H9","v":23.797999999999984},3.5152141802067924E-2,{"$f":"'Ha by pov'!I9","v":102.68999999999998},0.15168389955686851,{"$f":"'SUMMARY of input stats'!M10","v":1645.3737235924004},1645.3737235924004,{"$f":"SUM('SUMMARY of input stats'!I10:K10)","v":187.86990767393064},187.86990767393064,182.86990767393064,3,2,181.86990767393064,1457.5038159184699,291.500763183694,480.97625925309507,583.00152636738801,1,1,1,null,981.86791690552127,1849.9802421439877,2660.1052634705229,3676.3737235924004,0.26707511007506618,0.50320788397330385,0.72356769563437584,null,null,{"$f":"1.014*4831","v":4898.634},{"$f":"1.014*3874","v":3928.2359999999999},{"$f":"-BY10*('Common Assumptions'!$D$21-'System Parameters'!AF10)","v":-29.576604192299346},{"$f":"-BZ10*('Common Assumptions'!$D$21-'System Parameters'!AF10)","v":-23.717608081342924},null,2.68,49,100,0,0,13789.980968775062,4000,3.4474952421937655,"Criuleni"]
[12,"Grozeşti",1840,"3-6","Ungheni","Prut",2494,1840,1840,1,1.3554347826086957,2.0331521739130434,5346400,null,0,{"$f":"+N37","v":0},902,57,59,0.16965888689407541,1018,1018,null,1153.6257367387034,1174391,null,1.86,null,null,null,10,{"$f":"2.47/'Common Assumptions'!H9*1.2","v":1.9799087255168946},null,null,0.28599999999999998,0.35699999999999998,0.43,null,null,null,{"$f":"14.91/30","v":0.497},{"$f":"23.219/30","v":0.77396666666666669},{"$f":"25.85/30","v":0.86166666666666669},0.57000000000000006,{"$f":"'Ha by pov'!G10","v":158.75200000000004},0.15594499017681732,0.15594499017681732,{"$f":"'Ha by pov'!H10","v":485.27600000000001},0.47669548133595285,{"$f":"'Ha by pov'!I10","v":671.08799999999997},0.6592220039292731,{"$f":"'SUMMARY of input stats'!M11","v":1940.2918546920453},1940.2918546920453,{"$f":"SUM('SUMMARY of input stats'!I11:K11)","v":673.57742386989696},673.57742386989696,668.57742386989696,5,0,667.57742386989696,1266.7144308221482,253.34288616442964,418.01576217130895,506.68577232885929,2,2,2,null,1464.2700293912203,2694.3409024928624,3849.744064592915,4994.2918546920455,0.29318871863997403,0.53948407119251118,0.7708288134935789,null,null,{"$f":"0.983*4776","v":4694.808},{"$f":"0.983*3811","v":3746.2129999999997},{"$f":"-BY11*('Common Assumptions'!$D$21-'System Parameters'!AF11)","v":4600.483323826521},{"$f":"-BZ11*('Common Assumptions'!$D$21-'System Parameters'!AF11)","v":3670.9468063448217},null,2.61,179,400,{"$f":"13/34","v":0.38235294117647056},null,18178.053584079051,4000,4.544513396019763,"Grozeşti"]
[2,"Jora de Jos",1159,"11-6","Orhei","Nistru",3423,1159,1159,1,2.9534081104400345,4.4301121656600522,5740000,null,84,38,601,197,368,0,1165,1166,null,1187.430042918455,1383356,null,1.95,null,null,null,10,{"$f":"2.59/'Common Assumptions'!H9*1.2","v":2.0760986231128569},null,null,0.20499999999999999,0.35199999999999998,0.52400000000000002,null,null,null,{"$f":"12.09/30","v":0.40299999999999997},{"$f":"16.66/30","v":0.55533333333333335},{"$f":"23.284/30","v":0.77613333333333334},0.47599999999999998,{"$f":"'Ha by pov'!G11","v":201.33499999999998},0.17281974248927037,0.17281974248927037,{"$f":"'Ha by pov'!H11","v":243.40500000000003},0.20893133047210302,{"$f":"'Ha by pov'!I11","v":372.62},0.31984549356223174,{"$f":"'SUMMARY of input stats'!M12","v":1669.4156133723345},1669.4156133723345,{"$f":"SUM('SUMMARY of input stats'!I12:K12)","v":429.94387867541894},429.94387867541894,425.94387867541894,3,1,423.94387867541894,1239.4717346969155,247.89434693938313,409.02567244998215,495.78869387876625,0,0,0,null,1499.802842067844,2888.2539177437297,4212.9352863046861,5164.4156133723345,0.29041094953403279,0.55926055026731591,0.81576224721264501,null,null,{"$f":"1.005*4831","v":4855.1549999999997},{"$f":"1.005*3874","v":3893.3699999999994},{"$f":"-BY12*('Common Assumptions'!$D$21-'System Parameters'!AF12)","v":5224.6256104995027},{"$f":"-BZ12*('Common Assumptions'!$D$21-'System Parameters'!AF12)","v":4189.6500962689033},null,2,103,150,0,0,13080.278519744727,4000,3.2700696299361818,"Jora de Jos"]
[14,"Leova Sud",768,"5-4","Hînceşti","Prut",1235,768,890,0.86292134831460676,1.6080729166666667,2.412109375,3150000,null,1,22,364,86,512,0.45583048708048707,963,962,null,878.62928348909657,846120,null,1.66,null,null,null,10,{"$f":"2.07/'Common Assumptions'!H9*1.2","v":1.6592757335303525},null,null,3.3329999999999999E-2,0.13333,0.3,null,null,null,{"$f":"2.0499/30","v":6.8330000000000002E-2},{"$f":"6.099/30","v":0.20330000000000001},{"$f":"18.3498/30","v":0.61165999999999998},0.7,{"$f":"'Ha by pov'!G12","v":104.83200000000001},0.10885981308411216,0.10885981308411216,{"$f":"'Ha by pov'!H12","v":143.78},0.14930425752855658,{"$f":"'Ha by pov'!I12","v":214.39599999999999},0.22263343717549325,{"$f":"'SUMMARY of input stats'!M13","v":1195.3653688089078},1195.3653688089078,{"$f":"SUM('SUMMARY of input stats'!I13:K13)","v":168.08472430443626},168.08472430443626,156.08472430443626,9,3,162.08472430443626,1027.2806445044714,205.4561289008943,339.00261268647557,410.9122578017886,1,1,2,null,1174.8584127619611,2287.6133689779863,3350.5376750931196,4084.365368808908,0.28764772655600496,0.56009028635092584,0.82033250518677547,null,null,{"$f":"0.984*5810","v":5717.04},{"$f":"0.984*4833","v":4755.6719999999996},{"$f":"-BY13*('Common Assumptions'!$D$21-'System Parameters'!AF13)","v":3769.1057396223664},{"$f":"-BZ13*('Common Assumptions'!$D$21-'System Parameters'!AF13)","v":3135.2991462297582},null,3.71,216,350,{"$f":"23/42","v":0.54761904761904767},{"$f":"3/42","v":7.1428571428571425E-2},13966.201330104102,4000,3.4915503325260255,"Leova Sud"]
[3,"Lopatna",506,"11-7","Orhei","Nistru",870,506,506,1,1.7193675889328064,2.5790513833992095,1620000,null,98,{"$f":"+N40","v":0},373,61,72,0,506.70099999999928,506,null,991.72687640245567,502509,null,1.08,null,null,null,10,{"$f":"1.64/'Common Assumptions'!H9*1.2","v":1.3145952671448207},null,null,0.314,0.438,0.67600000000000005,null,null,null,{"$f":"15.2916/30","v":0.50972000000000006},{"$f":"32.99/30","v":1.0996666666666668},{"$f":"32.99/30","v":1.0996666666666668},0.32399999999999995,{"$f":"'Ha by pov'!G13","v":149.57300000000001},0.29518986542359343,0.29518986542359343,{"$f":"'Ha by pov'!H13","v":262.96500000000003},0.51897470105644239,{"$f":"'Ha by pov'!I13","v":320.03399999999999},0.6316032532006064,{"$f":"'SUMMARY of input stats'!M14","v":932.70784940231147},932.70784940231147,{"$f":"SUM('SUMMARY of input stats'!I14:K14)","v":189.27743131517482},189.27743131517482,181.27743131517482,6,2,183.27743131517482,743.43041808713667,148.68608361742733,245.33203796875512,297.37216723485466,0,0,1,null,712.93619705039146,1339.0095528848003,1942.3707108039107,2452.810849402309,0.29066089512125115,0.54590819883689146,0.79189584116411571,null,null,{"$f":"0.991*4831","v":4787.5209999999997},{"$f":"1.005*3874","v":3893.3699999999994},{"$f":"-BY14*('Common Assumptions'!$D$21-'System Parameters'!AF14)","v":1506.1314479564389},{"$f":"-BZ14*('Common Assumptions'!$D$21-'System Parameters'!AF14)","v":1224.8357752436302},null,3.75,263,850,{"$f":"19/39","v":0.48717948717948717},{"$f":"10/39","v":0.25641025641025639},14414.146184271074,4000,3.6035365460677684,"Lopatna"]
[5,"Pugăcenii",802,"14-11","Chişinău","Nistru",384,802,952,0.84243697478991597,0.47880299251870323,0.71820448877805487,4920000,null,1,0,536,22,299,0,856,857,null,887.49532710280369,759696,null,0.74,null,null,null,10,{"$f":"1.07/'Common Assumptions'!H9*1.2","v":0.85769325356399884},null,null,0.376,0.437,0.69099999999999995,null,null,null,{"$f":"33.297/30","v":1.1098999999999999},{"$f":"38.17482/30","v":1.2724939999999998},{"$f":"67.495/30","v":2.2498333333333336},0.30900000000000005,{"$f":"'Ha by pov'!G14","v":273.36},0.31934579439252336,0.31934579439252336,{"$f":"'Ha by pov'!H14","v":325.35199999999998},0.38008411214953269,{"$f":"'Ha by pov'!I14","v":491.512},0.57419626168224303,{"$f":"'SUMMARY of input stats'!M15","v":2827.0404056174971},2827.0404056174971,{"$f":"SUM('SUMMARY of input stats'!I15:K15)","v":218.2653039052573},218.2653039052573,217.2653039052573,0,1,212.2653039052573,2608.7751017122396,521.75502034244789,860.8957835650391,1043.5100406848958,0,0,0,null,1457.5667746108247,2665.6557213716364,3758.1853656834282,5395.0404056174975,0.27016790700828808,0.49409374554378982,0.69660004061698577,null,null,{"$f":"1.012*4831","v":4888.9719999999998},{"$f":"1.012*3874","v":3920.4879999999998},{"$f":"-BY15*('Common Assumptions'!$D$21-'System Parameters'!AF15)","v":-695.73369873670947},{"$f":"-BZ15*('Common Assumptions'!$D$21-'System Parameters'!AF15)","v":-557.91189172138536},null,3.22,72,150,0,0,17051.42697748627,4000,4.2628567443715673,"Pugăcenii"]
[6,"Roşcani",320,"14-13","Chişinău","Nistru",329,320,320,1,1.028125,1.5421874999999998,2580000,null,41,{"$f":"+N42","v":0},454,228,0,0,682,682,null,1012.9017595307918,690799,null,1.49,null,null,null,10,{"$f":"2.02/'Common Assumptions'!H9*1.2","v":1.6191966095320351},null,null,0.17799999999999999,0.215,0.28799999999999998,null,null,null,{"$f":"26.36/30","v":0.8786666666666666},{"$f":"27.48/30","v":0.91600000000000004},{"$f":"32.53/30","v":1.0843333333333334},0.71199999999999997,{"$f":"'Ha by pov'!G15","v":79.904000000000025},0.11716129032258069,0.11716129032258069,{"$f":"'Ha by pov'!H15","v":135.29200000000003},0.198375366568915,{"$f":"'Ha by pov'!I15","v":308.71999999999997},0.45266862170087974,{"$f":"'SUMMARY of input stats'!M16","v":1243.2292662843984},1243.2292662843984,{"$f":"SUM('SUMMARY of input stats'!I16:K16)","v":177.60768976309731},177.60768976309731,169.60768976309731,8,0,171.60768976309731,1065.621576521301,213.12431530426022,351.65512025202935,426.24863060852044,3,3,3,null,928.67048408209155,1755.5507735510953,2524.6716452602923,3289.2292662843984,0.28233680564661356,0.53372709271014496,0.76755721200067917,null,null,{"$f":"1.016*4831","v":4908.2960000000003},{"$f":"1.016*3874","v":3935.9839999999999},{"$f":"-BY16*('Common Assumptions'!$D$21-'System Parameters'!AF16)","v":3039.2002417796502},{"$f":"-BZ16*('Common Assumptions'!$D$21-'System Parameters'!AF16)","v":2437.147947972338},null,2.2999999999999998,141,300,{"$f":"2/40","v":0.05},0,16109.305182944265,4000,4.0273262957360663,"Roşcani"]
[8,"Şerpeni",640,"14-6","Chişinău","Nistru",478,640,640,1,0.74687499999999996,1.1203124999999998,6100000,null,9,7,275,146,687,0.66957036852279106,1107,1108,null,{"$f":"Y17/U17","v":1202.0343270099368},1330652,null,1.78,null,null,null,10,{"$f":"2.44/'Common Assumptions'!H9*1.2","v":1.9558612511179037},null,null,0.48387000000000002,0.5161,0.6774,null,null,null,{"$f":"42.32/30","v":1.4106666666666667},{"$f":"43.87/30","v":1.4623333333333333},{"$f":"54.63/30","v":1.8210000000000002},0.3226,{"$f":"'Ha by pov'!G16","v":68.474999999999994},6.1856368563685635E-2,6.1856368563685635E-2,{"$f":"'Ha by pov'!H16","v":130.625},0.11799909665763324,{"$f":"'Ha by pov'!I16","v":221.92499999999998},0.2004742547425474,{"$f":"'SUMMARY of input stats'!M17","v":1180.0567719665398},1180.0567719665398,{"$f":"SUM('SUMMARY of input stats'!I17:K17)","v":106.69292283023852},106.69292283023852,100.69292283023852,3,3,100.69292283023852,1073.3638491363013,214.67276982726025,354.21007021497945,429.34553965452051,2,2,2,null,1372.3950543971278,2622.1776876876656,3820.5549255797241,4501.0567719665396,0.30490507539133299,0.58256934327491716,0.84881287198483835,null,null,{"$f":"1.016*4831","v":4908.2960000000003},{"$f":"1.016*3874","v":3935.9839999999999},{"$f":"-BY17*('Common Assumptions'!$D$21-'System Parameters'!AF17)","v":4691.6499554170023},{"$f":"-BZ17*('Common Assumptions'!$D$21-'System Parameters'!AF17)","v":3762.2545906200507},null,3.54,145,500,{"$f":"4/37","v":0.10810810810810811},{"$f":"2/37","v":5.4054054054054057E-2},11600.912985862478,4000,2.9002282464656197,"Şerpeni"]
[10,"Suvoruv",6657,"17-3","Ştefan-Voda","Nistru",15586,6657,14914,0.44635912565374813,2.34129487757248,3.51194231635872,100270000,null,890,61,2841,431,10122,0.77840099375852578,13394,13394,null,1052.7253994325818,14100204,null,2.56,null,null,null,10,{"$f":"3.03/'Common Assumptions'!H9*1.2","v":2.4287949142980523},null,null,0.16400000000000001,0.16400000000000001,0.253,null,null,null,{"$f":"20.0084/30","v":0.66694666666666669},{"$f":"20.0084/30","v":0.66694666666666669},{"$f":"33.12475/30","v":1.1041583333333334},0.747,{"$f":"'Ha by pov'!G17","v":681.83999999999992},5.0906375989248909E-2,5.0906375989248909E-2,{"$f":"'Ha by pov'!H17","v":872.18700000000013},6.5117739286247589E-2,{"$f":"'Ha by pov'!I17","v":1255.7219999999998},9.3752575780200076E-2,{"$f":"'SUMMARY of input stats'!M18","v":11326.286994902608},11326.286994902608,{"$f":"SUM('SUMMARY of input stats'!I18:K18)","v":879.13287418047491},879.13287418047491,842.13287418047491,19,18,873.13287418047491,10447.154120722133,2089.4308241444264,3447.5608598383037,4178.8616482888528,2,2,2,null,15628.624615510023,30380.754651203901,44583.764265456513,51508.286994902606,0.30341961512050813,0.58982265619142915,0.86556488026613343,null,null,{"$f":"0.989*5810","v":5746.09},{"$f":"0.989*4833","v":4779.8369999999995},{"$f":"-BY18*('Common Assumptions'!$D$21-'System Parameters'!AF18)","v":8209.984169098896},{"$f":"-BZ18*('Common Assumptions'!$D$21-'System Parameters'!AF18)","v":6829.4067967736582},null,2.72,73,200,0,0,{"$error":"#REF!"},4000,{"$error":"#REF!"},"Suvorov"]
[9,"Talmaz",1703,"17-2","Ştefan-Voda","Nistru",2211,1703,2468,0.69003241491085898,1.2982971227246036,1.9474456840869054,{"$f":"13790000","v":13790000},null,25,1,444,92,1931,0.74781266083376219,2468,2467,null,{"$f":"Y19/U19","v":965.51985413290117},2382903,null,0.65,null,null,null,10,{"$f":"1.1/'Common Assumptions'!H9*1.2","v":0.88174072796298952},null,null,0.40799999999999997,0.52080000000000004,0.74434999999999996,null,null,null,{"$f":"14.20287/30","v":0.47342900000000004},{"$f":"16.08267/30","v":0.53608900000000004},{"$f":"22.188/30","v":0.73959999999999992},0.25565000000000004,{"$f":"'Ha by pov'!G18","v":311.24400000000003},0.12611183144246355,0.12611183144246355,{"$f":"'Ha by pov'!H18","v":387.61200000000002},0.15705510534846029,{"$f":"'Ha by pov'!I18","v":387.61200000000002},0.15705510534846029,{"$f":"'SUMMARY of input stats'!M19","v":4203.1249018907174},4203.1249018907174,{"$f":"SUM('SUMMARY of input stats'!I19:K19)","v":439.48575746088306},439.48575746088306,428.48575746088306,6,5,433.48575746088306,3763.6391444298342,752.72782888596691,1242.0009176618453,1505.4556577719338,4,5,5,null,3401.590017930007,6408.7603001474727,9237.1207813379424,11607.124901890718,0.29306051642262521,0.55214020304920908,0.79581471375683055,null,null,{"$f":"0.977*5810","v":5676.37},{"$f":"0.977*4833","v":4721.8410000000003},{"$f":"-BY19*('Common Assumptions'!$D$21-'System Parameters'!AF19)","v":-671.28338401272515},{"$f":"-BZ19*('Common Assumptions'!$D$21-'System Parameters'!AF19)","v":-558.40147933450965},null,3.47,55,200,0,0,13824.090351725685,4000,3.4560225879314213,"Talmaz"]
[1,"Teţcani",1258,"1-1","Briceni","Prut",2789,1258,1258,1,2.2170111287758347,3.3255166931637521,13700000,null,126,0,723,216,319,0.31748942172073341,1258,1258,null,2115.501589825119,2661301,null,2.87,null,null,null,10,{"$f":"4.18/'Common Assumptions'!H9*1.2","v":3.3506147662593597},null,null,7.4999999999999997E-2,0.14199999999999999,0.16400000000000001,null,null,null,{"$f":"4.65/30","v":0.155},{"$f":"6.798/30","v":0.2266},{"$f":"8.2785/30","v":0.27594999999999997},0.83599999999999997,{"$f":"'Ha by pov'!G19","v":110.61900000000001},8.7932432432432442E-2,{"$f":"AT20","v":8.7932432432432442E-2},{"$f":"'Ha by pov'!H19","v":129.41700000000003},{"$f":"AV20/$U20","v":0.10287519872813992},{"$f":"'Ha by pov'!I19","v":347.03999999999996},{"$f":"AX20/$U20","v":0.27586645468998405},{"$f":"'SUMMARY of input stats'!M20","v":1607.4111792718957},1607.4111792718957,{"$f":"SUM('SUMMARY of input stats'!I20:K20)","v":463.71915288524735},{"$f":"SUM(BD20:BF20)","v":463.71915288524735},454.71915288524735,7,2,457.71915288524735,1143.6920263866482,228.73840527732966,377.41836870759391,457.47681055465932,3,3,3,null,1524.0673417437233,2961.4144884172993,4309.5427516278396,5381.4111792718959,0.28320960636015352,0.55030444427366321,0.80082019530998183,null,null,{"$f":"0.97*3984","v":3864.48},{"$f":"0.97*3282","v":3183.54},{"$f":"-BY20*('Common Assumptions'!$D$21-'System Parameters'!AF20)","v":9083.9037519139711},{"$f":"-BZ20*('Common Assumptions'!$D$21-'System Parameters'!AF20)","v":7483.276132977322},null,3.34,227.6,300,{"$f":"19/38","v":0.5},null,{"$f":"INDIRECT(\"'ERR \"&$B20&\"'!$H$39\")/(U20*0.8)","v":10637.790499989924},15000,0.70918603333266161,"Teţcani"]
[null,null,null,"Totals:",null,null,{"$f":"SUM(G4:G20)","v":43046},{"$f":"SUM(H4:H20)","v":25983},{"$f":"SUM(I4:I20)","v":40115},null,null,null,{"$f":"SUM(M5:M20)","v":219806400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AS5:AS6)+SUM(AS9:AS16)+AS20","v":1629.3970000000002},null,{"$f":"AS21/12377","v":0.13164716813444294},{"$f":"SUM(AV5:AV6)+SUM(AV9:AV16)+AV20","v":2381.31},{"$f":"AV21/12377","v":0.19239799628342893},{"$f":"SUM(AX5:AX6)+SUM(AX9:AX16)+AX20","v":3687.0299999999997},{"$f":"AX21/12377","v":0.297893673749697},{"$f":"SUM(AZ5:AZ20)","v":38906.201741988458},{"$f":"SUM(BA5:BA20)","v":38906.201741988458},{"$f":"SUM(BB5:BB20)","v":5179.08805654966},{"$f":"SUM(BC5:BC20)","v":5179.08805654966}]
[null,null,null,"Average:",null,null,null,null,null,"Avg:",{"$f":"AVERAGE(K4:K20)","v":1.6186027253113038},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AF5:AF20)","v":1.683281458841845},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV21/12377","v":0.19239799628342893},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BP5:BP20)","v":43572.729330649854},{"$f":"SUM(BQ5:BQ20)","v":83966.424932080248},{"$f":"SUM(BR5:BR20)","v":122593.80095850516},{"$f":"SUM(BS5:BS20)","v":145639.30474198848},{"$f":"+BP22/BS22","v":0.29918248653989649},{"$f":"+BQ22/BS22","v":0.57653684272136152},{"$f":"+BR22/BS22","v":0.84176315710714045},{"$f":"+BS22-BR22","v":23045.50378348332}]
[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,{"$f":"AS21-AS20","v":1518.7780000000002},{"$f":"AS23/(12377-1268)","v":0.13671599603924747},null,{"$f":"AV21-AV20","v":2251.893},{"$f":"AV23/(12377-1268)","v":0.20270888468809073},{"$f":"AX21-AX20","v":3339.99},{"$f":"AX23/(12377-1268)","v":0.30065622468268971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP22*3.86","v":168190.73521630844},{"$f":"+BQ22*3.86","v":324110.40023782977},{"$f":"+BR22*3.86","v":473212.07169982989},{"$f":"+BS22*3.86","v":562167.71630407555},{"$f":"+BS23-BR23","v":88955.644604245666},null,{"$f":"+BV22-BU22","v":0.26522631438577893}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"No.","Scheme","Code","Total Area*","Area of true small farms**","Area of true medium farms**","Area of true large farms**","Area of Functional CIS","Area Irrigated by AM(CIS) in 2008","Area Irrigated not by AM in 2008***","Number of Unique Land Owners","Number of Unique Land Users****",null,null,"Original Fractions Large Farms","Area","Change in area",null,"Maximum  fraction land under large farms","Minimum fraction land under large farms","Maximum Variation"]
[null,null,null,null,1,"Blindeşti","3-2",560.86149999999873,93.539600000000007,61.237400000000008,406.08449999999789,0,0,0,507,97,null,null,0.54,611.79999999999995,{"$f":"+U5-T31","v":-90.799999999999955},null,{"$f":"MIN(1,IF(U31<0,+S31*T31/(T31+U31),(S31*T31+U31)/(T31+U31)))","v":0.63411132437619966},{"$f":"MAX(IF(U31<0,(S31*T31+U31)/(T31+U31),(S31*T31-U31)/(T31+U31)),0)","v":0.45983109404990413},{"$f":"IF(MAX(ABS(S31-W31),ABS(S31-X31))=ABS(S31-W31),W31,X31)","v":0.63411132437619966}]
[null,null,null,null,2,"Cahul","6-9",2040.1149000000041,220.93639999999988,35.082899999999995,1784.0956000000042,0,0,0,1160,121,null,null,0.70884467480354463,1600,330,null,{"$f":"MIN(1,IF(U32<0,+S32*T32/(T32+U32),(S32*T32+U32)/(T32+U32)))","v":0.75862770968169502},{"$f":"MAX(IF(U32<0,(S32*T32+U32)/(T32+U32),(S32*T32-U32)/(T32+U32)),0)","v":0.41665879776459658},{"$f":"IF(MAX(ABS(S32-W32),ABS(S32-X32))=ABS(S32-W32),W32,X32)","v":0.41665879776459658}]
[null,null,null,null,3,"Cărpinenii de Sus","4-5-1",1452.5477000000005,535.03859999999838,164.47720000000004,753.03189999999836,0,0,0,1657,970,null,null,0.60287590981714889,5632.9,-3817.8999999999996,null,{"$f":"MIN(1,IF(U33<0,+S33*T33/(T33+U33),(S33*T33+U33)/(T33+U33)))","v":1},0,0]
[null,null,null,null,4,"Chircani-Zîrneşti","6-6",3541.5327000000007,1557.4409000000028,235.11580000000021,1748.9759999999962,0,0,34.563599999999994,1676,1141,null,null,0.53714981729598055,4104.8,312.19999999999982,null,{"$f":"MIN(1,IF(U34<0,+S34*T34/(T34+U34),(S34*T34+U34)/(T34+U34)))","v":0.56986474304653412},0.42850182704019502,0.42850182704019502]
[null,null,null,null,5,"Coşniţa","12-3",2580.7468999999742,856.99959999999624,310.36430000000104,1413.3829999999966,1331.9972999999989,901.9436000000004,12.300199999999998,3140,1776,null,null,0.60310077519379846,2580.4,219.59999999999991,null,0.63422901439645618,0.47737187153931343,0.47737187153931343]
[null,null,null,null,6,"Criuleni","14-2",551.76339999999811,310.04349999999931,70.285500000000013,171.43440000000007,62.201399999999985,52.399400000000021,156.57830000000004,1341,1155,null,null,0.20108892921960073,551.20000000000005,125.79999999999995,null,0.34954241918145335,0,0]
[null,null,null,null,7,"Grozeşti","3-6",861.49719999999797,859.96529999999802,1.5319,0,17.333099999999998,0,0,1642,1642,null,null,0.16965888689407541,1670.6,-652.59999999999991,null,0.27842056625269385,0,0]
[null,null,null,null,8,"Jora de Jos","11-6",1209.3722999999934,882.75679999999852,108.43579999999999,218.17970000000059,489.47800000000046,168.01729999999989,0,1733,1451,null,null,0,1209,-44,null,0,0,0]
[null,null,null,null,9,"Leova Sud","5-4",916.78580339999007,328.17227580000031,38.955199999999998,549.65832760000103,0,0,0,1138,484,null,null,0.45583048708048707,559.6,403.4,null,0.68378270048830803,0,0]
[null,null,null,null,10,"Lopatna","11-7",506.70099999999928,483.54389999999916,20.7881,2.3690000000000002,140.79650000000001,19.648699999999995,0,934,931,null,null,0,507,-0.29900000000071714,null,0,0,0]
[null,null,null,null,11,"Pugăcenii","14-11",805.7246000000016,759.19900000000132,0.86270000000000002,45.662899999999993,62.08840000000005,0,15.509800000000004,2661,2649,null,null,0,855.4,0.60000000000002274,null,7.0093457943927885E-4,0,7.0093457943927885E-4]
[null,null,null,null,12,"Roşcani","14-13",534.85709999999915,355.23580000000095,179.62129999999982,0,208.28050000000022,61.399600000000007,0,975,774,null,null,0,601.6,80.399999999999977,null,0.11788856304985335,0,0.11788856304985335]
[null,null,null,null,13,"Şerpeni","14-6",1101.3181999999999,315.84760000000028,156.33959999999979,629.13099999999974,0,0,0,1174,380,null,null,0.66957036852279106,1101.5,5.5,null,0.67121206949219003,0.66127530345786301,0.66127530345786301]
[null,null,null,null,14,"Suvorov","17-3",10485.748600000157,2016.961000000005,341.12929999999983,8127.658300000051,6524.3913999999986,957.20730000000378,15.131799999999998,8867,2446,null,null,0.77840099375852578,10822.5,2571.5,null,0.82094555434908512,0.43696765379659891,0.43696765379659891]
[null,null,null,null,15,"Talmaz","17-2",1942.9857999999863,348.34030000000064,43.926699999999997,1550.718799999994,99.395899999999813,0.62439999999999996,11.321200000000001,3309,1013,null,null,0.74781266083376219,1943,525,null,0.80145867098865475,0.37601296596434358,0.37601296596434358]
[null,null,null,null,16,"Teţcani","1-1",1263.9392000000148,754.22520000000009,159.21950000000049,350.4944999999995,254.34359999999921,96.558699999999831,99.20960000000008,1615,993,null,null,0.31748942172073341,1418.2,-160.20000000000005,null,0.35792010960599691,0.2305751175551225,0.2305751175551225]
[null,null,null,null,null,"Subtotal",null,30356.496903400119,10678.245775800002,1927.3732000000009,17750.877927600039,9190.3060999999961,2257.7990000000041,344.61450000000013,33529,18023]
[]
[]
[null,null,null,null,"<10 ha","10-100 ha",">100 ha"]
["* this is the total cadastral area of land (all plots within the blue polygon on ACSA GIS map after check and coordination with MWH) (14.05.2009)"]
["** here, farms have been classified taking into account their whole land, not just land in the rehabilitated area (blue polygons)"]
["*** irrigated from other than Apele Moldovei sources, and/or by the farmer himself "]
["**** Number of land owners is very exact, number of users can be inexact at some degree, in some, not all, systems due to the weaknesses in construction of database"]

{"sheet":"Finance Parameters","index":40,"n_rows":66,"n_cols":10,"rows_kept":66,"cut":false,"hidden":true,"merged":[[0,0,0,8],[3,6,4,6],[3,7,4,7],[3,8,4,8],[1,0,1,8]]}
["Key Parameters of Model"]
["Note:  Key parameters of the model are unknown, as are the true impacts of the program.  This ERR is indicative only."]
["Exchange Rate",null,null,null,null,null,null,10]
[null,null,null,null,null,null,"Without risk values","Real Values with Risk","Nominal Values"]
[]
["Parameters of Moldovan Financial Markets"]
["Average inflation rate",null,null,null,null,"Percent",0,0,{"$f":"0.01*(3.3*0.5+18+15.1+11.9+13+15.2)/5.5","v":0.13609090909090907},"Calculated over past 5 1/2 years"]
["Average  Risk Premium required to ROE, borrower/investor",null,null,null,null,"Percent",null,0.15,{"$f":"+H8+I7","v":0.28609090909090906},"Assumes investors require a risk premium on their equity to undertake investments.  This includes country risk and market / price risk.  "]
["Average deposit rate",null,null,null,null,"Percent",{"$f":"+H9","v":1.4636363636363642E-2},{"$f":"0.01*(19.4*0.5+18+15.1+11.9+13+15.2)/5.5-I7","v":1.4636363636363642E-2},{"$f":"+H9+I7","v":0.15072727272727271},"Average for past 5 1/2 years"]
["Average loan rate",null,null,null,null,"Percent",{"$f":"+H10-H11","v":4.3654545454545474E-2},{"$f":"0.01*(23*0.5+21+18.9+18.2+18.9+21)/5.5-I7","v":6.3000000000000028E-2},{"$f":"+H10+I7","v":0.1990909090909091},"Average for past 5 years difference between inflation rate and lending rate"]
["Average risk premium charged by banks",null,null,null,null,"Percent",null,{"$f":"H10-H9-0.6*(H10-H9)","v":1.9345454545454555E-2},"n/a","Risk premium on loans assuming 2 percentage points deposit and loan administration costs"]
["Average required rate of return on equity ",null,null,null,null,"Percent",{"$f":"+H12-H8","v":4.3654545454545474E-2},{"$f":"+H14+H8","v":0.19365454545454547},{"$f":"+H12+I7","v":0.32974545454545456},"Based on term bank deposit rate in Moldova, plus 7 percent "]
["Average equity share of investment",null,null,null,null,"Percent",null,0.25,"n/a","Minimum required equity typically higher than 20% in Moldovan context"]
["Opportunity cost of capital, risk free",null,null,null,null,"Percent",{"$f":"+H14","v":4.3654545454545474E-2},{"$f":"+H10-H11","v":4.3654545454545474E-2},{"$f":"+H14+I7","v":0.17974545454545454},"Based on assumed cost of administration of 2 percent"]
["Social cost of capital, blended, with risk premia",null,null,null,null,"Percent",{"$f":"+G14","v":4.3654545454545474E-2},{"$f":"H12*H13+0.5*H10+(1-0.5-H13)*H32","v":0.11691363636363639},{"$f":"+H15+I7","v":0.25300454545454543}]
["Wedge between social and equilibrium cost of capital",null,null,null,null,"Percent",null,{"$f":"+H15-H14","v":7.3259090909090913E-2},"n/a"]
[]
["Main Lending Program Parameters"]
["Average  Lending Rate under MCC Program",null,null,null,null,"Percent",{"$f":"+H19-H11","v":2.9654545454545447E-2},{"$f":"0.4%+4.5%","v":4.9000000000000002E-2},{"$f":"+H19+I7","v":0.18509090909090908},"Capped at 5.4 percent, but competition will drive this down.  Borrower will pay .375 to the Credit Line Directorate"]
["Subsidy element, main lending program",null,null,null,null,"Percent",null,{"$f":"H10-H19","v":1.4000000000000026E-2},{"$f":"+H20+I7","v":0.15009090909090911},"Difference between bank rate and MCC program rate to borrower"]
["Factor reducing Additionality",null,null,null,null,null,null,10,null,"Key unknown parameter"]
["Probability that a given loan causes additional investment",null,null,null,null,"Probability",null,{"$f":"1-+H21*(+H20)","v":0.85999999999999976},null,"Program will provide longer term financing and introduce liquidity at a time when it is lacking, and therefore enable additional investment.  However, the subsidy may attract borrowers who could have financed another way.  The resulting degree of additionality is unknown"]
["Probability that loan replaces other financing passes straight through to bottom line",null,null,null,null,"Probability",null,{"$f":"1-H22","v":0.14000000000000024}]
["Probability that Expected Returns from Additional Investment > Social Cost of Capital",null,null,null,null,"Probability",null,{"$f":"IF(H20>H16,MIN(1,1-(10*(H20-H8))),1)","v":1},null,"Borrower's risk-return tradeoff will be improved, but he/she will pledge 200% collateral.  However, if the subsidy element exceeds the average risk premium, some projects with E(r)<r* may get funded"]
["Average private rate of return to additional loans before program costs",null,null,null,null,"Percent",null,{"$f":"+(H15+H15+H16)/2+2%","v":0.17354318181818182},{"$f":"+H25+I7","v":0.30963409090909089},"Assume uniform distribution of returns in the range for which the project will fund investments"]
["Average private rate of return of lent funds, before program costs",null,null,null,null,"Percent",null,{"$f":"+H24*(H25*H22)","v":0.14924713636363632},null,"Weighted against probability that loan induces 'additional' financing"]
["Leveraging factor for lumpiness of investments",null,null,null,null,null,null,1,null,"Each dollar lent actually may facilitate investment of more than a dollar, given that capital investments are lumpy.  However, set to one in order to avoid double counting with subordinated debt and to ensure benefits not overstated"]
[]
["Subordinated Debt Facility Parameters"]
["Average Real Interest Rate paid by Borrowers on Subordinated debt",null,null,null,null,"Percent",null,{"$f":"+H19+2.4%","v":7.3000000000000009E-2},{"$f":"+H30+I7","v":0.20909090909090908},"Average interest rate on subordinated debt"]
["Risk Premium Required for Lender of Subordinated debt",null,null,null,null,"Percent",null,8.5000000000000006E-2,"n/a","Program design assumes that subordinated lender would accept 10 percent over cost of funds.  Some of this must be just profit "]
["Market Interest Rate on Subordinated debt (if a market existed)",null,null,null,null,"Percent",null,{"$f":"+H10+H31","v":0.14800000000000002},{"$f":"+H32+I7","v":0.28409090909090906},"Assume the risk premium for subordinated debt is half that for equity"]
["Subsidy element",null,null,null,null,"Percent",null,{"$f":"H32-H30","v":7.5000000000000011E-2},null,"Based on required return on equity."]
["Limit of assets as a fraction of subordinated debt amount",null,null,null,null,"Percent",null,1,null,"Program design detail"]
["Interest paid to lender by MCC",null,null,null,null,null,null,0,null,"2 million in up front capitalization for interest fund already included in cost calculation"]
["Probability that loan induces additional investment",null,null,null,null,"Probability",null,{"$f":"1-H34/0.5*(+H33)","v":0.85},null,"Program will provide longer term financing and therefore enable additional investment, and the lender will be unsecured and taking all the risk.  However, the subsidy may attract borrowers who could have financed another way"]
["Probability that loan replaces other financing passes straight through to bottom line",null,null,null,null,"Probability",null,{"$f":"1-H36","v":0.15000000000000002},null,"Still, the subsidy could induce some reduced additionality"]
["Probability that Expected Returns from Additional Investment > Social Cost of Capital",null,null,null,null,"Probability",null,{"$f":"IF(H31>H16,MIN(1,1-1*(H31-H16)),1)","v":0.98825909090909092},null,"Borrower's risk-return tradeoff will be improved.  However, if the subsidy element exceeds the average risk premium, some projects with E(r)<r* may get funded"]
["Disparity in expected returns with social cost of capital",null,null,null,null,null,null,{"$f":"(+H33-H16)/2","v":8.7045454545454926E-4}]
["Average private rate of return to additional lending, before program costs",null,null,null,null,null,null,{"$f":"+(1-H38)*(H15-H39+H15)/2+H38*(H15+H15+H16)/2","v":0.15310800769111571},null,"Weighted average return on MCC-financed investment, equity and debt"]
["Average private rate of return of lent funds, before program costs",null,null,null,null,null,null,{"$f":"+H40*H36","v":0.13014180653744836},null,"Weighted against probability that loan induces 'additional' financing"]
[]
["Program Design Elements and Projections"]
[]
["Fraction of MCC funds for Main Lending program",null,null,null,null,"Fraction",null,0.8,null,"Undetermined.  According to design or demand by participants."]
["Maximum Maturity",null,null,null,null,"Years",null,6]
["Average Repayment Period, all funds",null,null,null,null,"Years",null,5,null,"Expected final maturity is between 3 and 6 years"]
["Average Real Interest Rate on funds repaid to Fund",null,null,null,null,"Percent",null,0,null,"Actually negative, but capitalization of interest subsidy already accounted for in model"]
["Fraction of available funds lent year 1",null,null,null,null,"Lei",null,0.98]
["Fraction of available funds lent year 2",null,null,null,null,"Lei",null,0.98]
["Fraction of available funds lent year 3",null,null,null,null,"Lei",null,0.98]
["Fraction of available funds lent year 4",null,null,null,null,"Lei",null,0.98]
["Fraction of available funds lent year 5",null,null,null,null,"Lei",null,1]
["Total capitalization of fund",null,null,null,null,"Lei",null,{"$f":"10000000*'Common Assumptions'!D6","v":105200000}]
["Fraction of funds capitalized year 1",null,null,null,null,null,null,0.2]
["Fraction of funds capitalized year 2",null,null,null,null,null,null,0.4]
["Fraction of funds capitalized year 3",null,null,null,null,null,null,0.4]
["Fraction of funds capitalized year 4",null,null,null,null,null,null,0]
["Fraction of funds flowing to small farmers",null,null,null,null,"Fraction",null,0]
["Amount of funds flowing to small farmers",null,null,null,null,"Lei",null,{"$f":"+H59*H54","v":0}]
["Average investment per hectare financed by small farmers",null,null,null,null,null,null,{"$f":"IF(H59>0,18000,1)","v":1},null,"In farm survey, average investment value for irrigated crops per hectare is 10,000.  However, this may be for greenhouses or other (more) expensive investments."]
["Additionality of investment by small farmers 2 years earlier",null,null,null,null,null,null,1]
["Projected hectares served, small farm lending for irrigation",null,null,null,null,null,null,{"$f":"IF(H59>0,+H60/H61,0)","v":0}]
["Fraction of total hectares rehabilitated",null,null,null,null,null,null,{"$f":"+H63/'ERR by System'!V24","v":0}]
[]
["Probability that finance program is what induces small farmers to invest 2 years early"]

{"sheet":"Farm Survey Results","index":41,"n_rows":156,"n_cols":12,"rows_kept":156,"cut":false,"hidden":false,"merged":[[1,0,15,0],[20,0,42,0],[0,1,0,9]]}
[]
["Taxes","Regression on taxes paid per capita by farm characteristic.  Taxes paid per hectare were not significantly related to fraction of land irrigated, fraction of land under hva, or per hectare profits"]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Therefore, tax payments per hectare are unaffected by the project and do not affect either the farmer's FIRR or the project ERR"]
[]
[null,"This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income."]
[]
[]
["Labor Costs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null," reg pnh lfchk if large==1"]
[null," reg pnh lf_irr_non_hva lf_irr_hva if large==1"]
[null,null,null,null,null,null,null,null,null,"      Source |       SS       df       MS              Number of obs =      90"]
[null,"      Source |       SS       df       MS              Number of obs =      90",null,null,null,null,null,null,null,"-------------+------------------------------           F(  1,    88) =   27.21"]
[null,"-------------+------------------------------           F(  2,    87) =   13.56",null,null,null,null,null,null,null,"       Model |   105736188     1   105736188           Prob > F      =  0.0000"]
[null,"       Model |   106399695     2  53199847.6           Prob > F      =  0.0000",null,null,null,null,null,null,null,"    Residual |   342013605    88  3886518.24           R-squared     =  0.2362"]
[null,"    Residual |   341350098    87  3923564.35           R-squared     =  0.2376",null,null,null,null,null,null,null,"-------------+------------------------------           Adj R-squared =  0.2275"]
[null,"-------------+------------------------------           Adj R-squared =  0.2201",null,null,null,null,null,null,null,"       Total |   447749793    89  5030896.55           Root MSE      =  1971.4"]
[null,"       Total |   447749793    89  5030896.55           Root MSE      =  1980.8"]
[null,null,null,null,null,null,null,null,null,"------------------------------------------------------------------------------"]
[null,"------------------------------------------------------------------------------",null,null,null,null,null,null,null,"         pnh |      Coef.   Std. Err.      t    P>|t|     [95% Conf. Interval]"]
[null,"         pnh |      Coef.   Std. Err.      t    P>|t|     [95% Conf. Interval]",null,null,null,null,null,null,null,"-------------+----------------------------------------------------------------"]
[null,"-------------+----------------------------------------------------------------",null,null,null,null,null,null,null,"       lfchk |   11565.82   2217.404     5.22   0.000     7159.192    15972.44"]
[null,"lf_irr_non~a |   13484.39   5170.137     2.61   0.011     3208.177    23760.59",null,null,null,null,null,null,null,"       _cons |   1373.512   220.4808     6.23   0.000     935.3533    1811.672"]
[null,"  lf_irr_hva |   11046.53   2560.924     4.31   0.000      5956.42    16136.65",null,null,null,null,null,null,null,"------------------------------------------------------------------------------"]
[null,"       _cons |   1372.505   221.5426     6.20   0.000     932.1652    1812.845"]
[null,"------------------------------------------------------------------------------"]
[]
[null,". test lf_irr_non_hva=lf_irr_hva"]
[]
[null," ( 1)  lf_irr_non_hva - lf_irr_hva = 0"]
[]
[null,"       F(  1,    87) =    0.17"]
[null,"            Prob > F =    0.6819"]

{"sheet":"Sample weights","index":42,"n_rows":26,"n_cols":22,"rows_kept":26,"cut":false,"hidden":false,"merged":[[0,0,0,2],[0,21,0,23]]}
["Moldova: Combined CIS Rehabalitation Project",null,null,null,null,"Area HVA",null,null,null,"MU weights",null,"sample weights",null,"Inferred Pi/Pt=(Si/St)*W",null,null,"Corrected weights",null,"Divided by sample size",null,null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]
["Number from Farm Survey",null,null,"F planned","D planned","Total","F surveyed","D surveyed","Total","F","D","F","D","F","D"]
[11,"Blindeşti","3-2",0,30,{"$f":"+E3+D3","v":30},0,29,{"$f":"+H3+G3","v":29},0,1,{"$f":"+J3/I3","v":0},{"$f":"+K3/I3","v":3.4482758620689655E-2},{"$f":"+D3/F3*J3","v":0},{"$f":"+E3/F3*K3","v":1},null,0,{"$f":"+O3*I3/H3","v":1},{"$f":"+Q3/I3","v":0},{"$f":"+R3/I3","v":3.4482758620689655E-2}]
[16,"Cahul","6-9",0,30,{"$f":"+E4+D4","v":30},0,30,{"$f":"+H4+G4","v":30},0,1,{"$f":"+J4/I4","v":0},{"$f":"+K4/I4","v":3.3333333333333333E-2},{"$f":"+D4/F4*J4","v":0},{"$f":"+E4/F4*K4","v":1},null,0,{"$f":"+O4*I4/H4","v":1},{"$f":"+Q4/I4","v":0},{"$f":"+R4/I4","v":3.3333333333333333E-2},{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[13,"Cărpinenii de Sus","4-5-1",0,30,30,0,30,30,0,1,0,3.3333333333333333E-2,0,1,null,0,1,0,3.3333333333333333E-2]
[15,"Chircani-Zîrneşti","6-6",0,30,30,0,30,30,0,1,0,3.3333333333333333E-2,0,1,null,0,1,0,3.3333333333333333E-2]
[4,"Coşniţa","12-3",15,15,30,7,24,31,0.5,1.5,1.6129032258064516E-2,4.8387096774193547E-2,0.25,0.75,null,{"$f":"+N7*I7/G7","v":1.1071428571428572},0.96875,3.5714285714285719E-2,3.125E-2]
[7,"Criuleni","14-2",15,15,30,13,17,30,0.11,1.89,3.6666666666666666E-3,6.3E-2,5.5E-2,0.94499999999999995,null,0.12692307692307692,1.6676470588235293,4.2307692307692307E-3,5.558823529411764E-2]
[12,"Grozeşti","3-6",15,15,30,15,14,29,0.03,1.97,1.0344827586206897E-3,6.7931034482758626E-2,1.4999999999999999E-2,0.98499999999999999,null,2.9000000000000001E-2,2.0403571428571428,1E-3,7.0357142857142854E-2]
[2,"Jora de Jos","11-6",15,15,30,8,22,30,0.92,1.08,3.0666666666666668E-2,3.6000000000000004E-2,0.46,0.54,null,1.7250000000000001,0.73636363636363644,5.7500000000000002E-2,2.4545454545454547E-2]
[14,"Leova Sud","5-4",0,30,30,0,30,30,null,1,0,3.3333333333333333E-2,0,1,null,0,1,0,3.3333333333333333E-2]
[3,"Lopatna","11-7",15,15,30,10,20,30,0.48,1.52,1.6E-2,5.0666666666666665E-2,0.24,0.76,null,0.72,1.1400000000000001,2.4E-2,3.8000000000000006E-2]
[5,"Pugăcenii","14-11",15,15,30,15,15,30,0.18,1.82,6.0000000000000001E-3,6.0666666666666667E-2,0.09,0.91,null,0.18,1.82,6.0000000000000001E-3,6.0666666666666667E-2]
[6,"Roşcani","14-13",15,15,30,11,21,32,0.46,1.54,1.4375000000000001E-2,4.8125000000000001E-2,0.23,0.77,null,0.66909090909090907,1.1733333333333333,2.0909090909090908E-2,3.6666666666666667E-2]
[8,"Şerpeni","14-6",0,30,30,0,31,31,0,1,0,3.2258064516129031E-2,0,1,null,0,1,0,3.2258064516129031E-2]
[10,"Suvorov","17-3",15,15,30,15,17,32,1.1399999999999999,0.86,3.5624999999999997E-2,2.6875E-2,0.56999999999999995,0.43,null,1.216,0.80941176470588239,3.7999999999999999E-2,2.5294117647058825E-2]
[9,"Talmaz","17-2",7,23,30,3,27,30,0.02,1.3,6.6666666666666664E-4,4.3333333333333335E-2,4.6666666666666671E-3,0.99666666666666681,null,4.6666666666666669E-2,1.1074074074074076,1.5555555555555557E-3,3.6913580246913588E-2]
[1,"This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.","1-1",15,15,30,14,15,29,0.21,1.79,7.2413793103448271E-3,6.1724137931034484E-2,0.105,0.89500000000000002,null,0.2175,1.7303333333333335,7.4999999999999997E-3,5.9666666666666673E-2]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Ratios poor",null,"F","D"]
[null,{"$f":"1.25*365*5.932","v":2706.4750000000004},null,null,null,"pov line 1",{"$f":"1.25*365","v":456.25},null,null,null,{"$f":"21/111","v":0.1891891891891892},{"$f":"90/372","v":0.24193548387096775}]
[null,{"$f":"2*365*5.923","v":4323.79},null,null,null,"pov line 2",{"$f":"2*365","v":730}]
[null,{"$f":"4*365*5.923","v":8647.58},null,null,null,"pov line 3",{"$f":"4*365","v":1460},null,null,null,{"$f":"42/111","v":0.3783783783783784},{"$f":"182/372","v":0.489247311827957}]

{"sheet":"M&E Indicators","index":43,"n_rows":48,"n_cols":8,"rows_kept":48,"cut":false,"hidden":false,"merged":[[42,0,42,4],[24,0,24,4],[25,0,26,0],[27,0,31,0],[32,0,33,0],[34,0,34,4],[35,0,36,0],[7,0,9,0],[2,0,2,8],[22,0,22,4],[37,0,37,4],[39,0,40,0],[3,0,3,7],[4,0,4,4],[5,0,5,4],[10,0,14,0],[15,0,21,0]]}
[]
[]
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
["Moldova Combined CIS Rehab Project"]
["Project: Transition to High Value Agriculture"]
["Objective Level",null,null,null,null,null,null,0.4]
["Result","Indicator ","Definition of Indicator","Baseline","Year 5","Total, Year 1 to 20","Year 5 (This is year 4 in ERR, but with new assumption of only 1 measurable growing season instead of ERR assumtion of 2, the indicator points to one year earlier)","Year 5 (assuming only X percent with 1 growing season)"]
["Incomes increase in areas of THVA interventions","Total annual profits of crop production ","Total annual profit of crop production in CIS command area (excluding rent and labor costs) / total area of all hectares in CIS command areas (USD)",{"$f":"ROUND('M&E Indicator Calcs'!C217/ex_rate,-1)","v":180},{"$f":"G8","v":390},{"$f":"ROUND(MAX('M&E Indicator Calcs'!D217:AB217)/ex_rate,-1)","v":1540},{"$f":"ROUND('M&E Indicator Calcs'!H217/ex_rate,-1)","v":390},"(per hectare requires no adjustment)"]
[null,"Rent for land paid to lessors","Average rent paid by lessee to lessor per hectare of rented land in CIS command areas (USD)",{"$f":"ROUND('M&E Indicator Calcs'!E267/ex_rate,-1)","v":80},{"$f":"ROUND('M&E Indicator Calcs'!E271/ex_rate, -1)","v":100}]
[null,"Wage bill paid to labor","Value of labor (total person-days of labor X average daily wage, excluding household labor) / total ha in system command areas in CIS command areas (USD)",{"$f":"ROUND('M&E Indicator Calcs'!C436/ex_rate, -1)","v":40},{"$f":"G10","v":180},{"$f":"ROUND(MAX('M&E Indicator Calcs'!D436:AB436)/ex_rate, -1)","v":420},{"$f":"ROUND('M&E Indicator Calcs'!H436/ex_rate, -1)","v":180},"(per hectare requires no adjustment)"]
["Moldova has examples of a model for transition to high-value agriculture in centrally irrigated areas and an enabling environment (legal, financial, and market) for replication of the model","Area irrigated by CIS beneficiaries  ","Number of hectares of irrigated crops (HVA, grains and technical crops) in CIS ",{"$f":"ROUND('M&E Indicator Calcs'!C81, -2)","v":1100},{"$f":"H11","v":3460},{"$f":"ROUND(MAX('M&E Indicator Calcs'!D81:AB81), -2)","v":13000},{"$f":"ROUND('M&E Indicator Calcs'!H81, -2)","v":7000},{"$f":"(G11-D11)*$H$6+D11","v":3460}]
[null,"Adoption of HVA crops in CIS","Number of hectares of  HVA crops (fruits, grapes, vegetables, potatoes, etc.) in CIS",{"$f":"ROUND('M&E Indicator Calcs'!C42, -2)","v":1800},{"$f":"H12","v":2840},{"$f":"ROUND(MAX('M&E Indicator Calcs'!D42:AB42), -2)","v":9300},{"$f":"ROUND('M&E Indicator Calcs'!H42, -2)","v":4400},{"$f":"(G12-D12)*$H$6+D12","v":2840}]
[null,"Perception of quality of service by water users","Index of perceptions/satisfaction with timeliness, cost, and administrative service; \nDetailed Definition = Weighted average of percentages of those answering \"4\" and \"5\" to questions 20.1.3 (50%), 21.1.1 (25%), and 21.4.1 (25%) of farm survey.  Figure not calculated using survey sample weights [correct before Compact if time].",38,75]
[null,"Increase in HVA exports","Value of HVA exports (international trade statistics from Moldovan NBS codes 07 and 08 - vegetables and fruits)",89353500,"[DEFINE]"]
[null,"Tonnes of throughput at post-harvest infrastructure ","Increase in tonnes of throughput from post-harvest structures (packing houses or cold storage) financed or receiving technical assistance through Compact (throughput in current year - throughput in year prior to TA or start of operation for financed infrastructure)","[DEFINE]","[DEFINE]"]
["Project beneficiaries","Number of beneficiaries covered under THVA Project activities","Number of people benefiting of assistance under the different THVA Project activities:"]
[null,null,"Farm operators using rehabilitated CIS","[DEFINE]","[DEFINE]"]
[null,"This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.","Landowners holding more valuable land (number of landowners in Compact CIS whose land has access to irrigation)","[DEFINE]","[DEFINE]"]
[null,null,"Employees of HVA farms assisted under CIS Rehab (crop pattern multiplied by average employees by crop)","[DEFINE]","[DEFINE]"]
[null,null,"Farmers reporting export transactions facilitated by “Growing HVA Sales” activity","[DEFINE]","[DEFINE]"]
[null,null,"Farmers reporting adoption of practices taught in “Growing HVA Sales” activity","[DEFINE]","[DEFINE]"]
[null,null,"Number of individuals receiving loans under the agricultural finance activity","[DEFINE]","[DEFINE]"]
["Outcome Level"]
["Result","Indicator ","Definition of Indicator","Baseline","Year 5"]
["Activity: Irrigation Management Transfer"]
["Management of CIS shifted to users","WUOs established under new law ","Number of WUO registered under new law (cumulative)",0,1]
[null,"CIS Management Transfer Agreements signed","Number of CIS Management Transfer Agreements (MTAs) signed between AM, assisted WUOs, and MCA-Moldova",0,1]
["Effective governance and management in systems rehabilitated under Compact","WUOs achieving financial sustainability","Number of  assisted WUOs where the Revenue to (current expenditures + capital expenditures contribution) ratio is 100%",0,"[DEFINE]"]
[null,"Active and representative governance","Percent of WUO established under project with annual plans and year end reports approved by their respective General Assemblies.","NA",1]
[null,"Gender-balanced WUOs' management and governance","Number of WUOs having at least 20% of women in the leadership and board members","NA",1]
[null,"Effective operation","Across WUOs, the median percentage of water orders delivered (percentage of water order delivered = number of met order records divided by total number of orders)",0.63294117647058823,0.95]
[null,"Efficient maintenance conducted by WUOs","Percent of WUO with any deferred maintenance at end of year","NA",0.2]
["Enhanced management of water resources based on river basin management ","Water management policy framework defined by water rights established","The new water law based on European Water Framework Directive is passed with water rights defined and together with secondary laws are published in the Official Monitor","NA","Yes"]
[null,"Moldova uses a decision support tool to prioritize their use of river basin resources","Government water authorities have in place and are using a software package that provides scenario projections based on modeled alternative resource use, calibrated on monitoring that provides on-going measurement (multiple times daily) of water quality and quantity","NA","MCC ESA review passed"]
["Activity: Rehabilitation of Centralised Irrigation Systems"]
["Increased reliability and efficiency of water systems","Functional command area","Hectares which have access to a functional irrigation system in MCA rehabilitated systems","[DEFINE]","[DEFINE]"]
[null,"System water delivery efficiency ","Volume of water delivered (to tertiary level) / volume of water pumped from source","NA","70% (but need to check USU report)"]
["Activity: Growing High Value Agriculture Sales (USAID-administered)"]
["Trade relations of Moldovan HVA suppliers enhance due to promotion ","Value of sales facilitated\n\n","Value of annual sales between foreign buyers and Moldovan producers or producer groups facilitated by the Contractor\n\n\n\n","NA",7000000]
["Farmers, producer business cooperatives, and exporters meet buyer requirements, lower costs, capture price premiums, and increase sales due to TA","Area (ha) benefiting from technical assistance","Number of hecatares where technical assistance beneficiaries report planning to implement  new practies learned through GHS Contractor (or implement subsequent to training determined by small survey)","NA","[DEFINE]"]
[null,"Price premiums captured among supported business cooperative members and other farmers trained","5%  price premiums (percent difference) captured among supported business cooperative members versus average local market price (average among members for an HVA basket)",0,0.05]
["Enabling environment for HVA production and export market access is improved due to implementation of policy and SPS recommendations","SPS compliance achieved","Moldova reaches minimum SPS compliance to ensure sustained access for HVA products to CIS and EU markets as determined by an independent auditor","NA","Audit \"passed\""]
["Activity: Access to Agricultural Finance"]
[null,"Affordable and adequate finacing provided for post-harvest infrastructure","Number and size of loans provided for post-harvest infrastructure (disaggregated by small and big types of infrastructure) "]
[null,null,"up to 100 000 USD","NA",43.900000000000006]
[null,null,"up to 360 000 USD","NA",11.916666666666668]
["Post-harvest infrastructure is in place to service the command areas of rehabilitated CIS ","New post-harvest infrastructure is effectively operating ","Number and capacity of post-harvest structures financed under the AAF Activity effectively operating (disaggregated by facility size)","NA","[DEFINE]"]
["Farmers and agricultural businesses improve relationships with financial institutions due to business development counseling","Number and amount of agricultural loans obtained due to successful counseling","Number and amount of agricultural loans obtained due to successful counseling by Business Development Services under the AAF Activity","NA",450]

{"sheet":"M&E Indicator Calcs","index":44,"n_rows":436,"n_cols":27,"rows_kept":436,"cut":false,"hidden":false,"merged":[[0,0,0,26]]}
[]
[]
["Area HVA",{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,"F",null,null,null,null,"G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["Blindeşti","3-2",14.1683899556869,{"$f":"C10","v":14.1683899556869},{"$f":"D10","v":14.1683899556869},{"$f":"E10","v":14.1683899556869},{"$f":"F10","v":14.1683899556869},{"$f":"INDIRECT(\"'ERR \"&$A10&\"'!\"&H$6&\"67\")","v":129.00468750000002},133.64937500000002,138.29406250000002,151.80125000000001,174.80742187500002,208.16218750000004,244.44804687500002,283.66500000000002,283.66500000000002,283.66500000000002,{"$f":"INDIRECT(\"'ERR \"&$A10&\"'!\"&R$6&\"67\")","v":283.66500000000002},283.66500000000002,283.66500000000002,283.66500000000002,152.59,152.59,152.59,152.59,152.59,152.59]
["Cahul","6-9",75.098220808755599,{"$f":"C11","v":75.098220808755599},75.098220808755599,75.098220808755599,75.098220808755599,399.83687500000002,421.63375000000002,443.43062500000008,489.66250000000002,554.74609375,668.5093750000002,796.07734375000007,937.45,937.45,937.45,937.45,937.45,937.45,937.45,640.24,640.24,640.24,640.24,640.24,640.24]
["Cărpinenii de Sus","4-5-1",56.210586545250898,56.210586545250898,56.210586545250898,56.210586545250898,56.210586545250898,481.81906250000009,496.01812500000005,510.21718750000008,558.72375,647.09726562499998,767.20656250000013,896.31914062500005,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,1034.4349999999999,550.01,550.01,550.01,550.01,550.01,550.01]
["Chircani-Zîrneşti","6-6",133.12452153656949,133.12452153656949,133.12452153656949,133.12452153656949,133.12452153656949,1261.3831250000001,1291.7762500000003,1322.1693750000002,1445.6724999999999,1684.0179687499999,1990.2168750000001,2315.6542187499999,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998]
["Coşniţa","12-3",1042.84810033146,1042.84810033146,1042.84810033146,1042.84810033146,1042.84810033146,692.76531249999994,716.91062499999998,741.05593750000014,812.67374999999993,935.78164062500014,1112.8140625000003,1305.1385156249999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006]
["Criuleni","14-2",104.07405464825439,104.07405464825439,104.07405464825439,104.07405464825439,104.07405464825439,206.36218749999998,210.01437499999997,213.6665625,232.96124999999998,272.73867187499997,320.69718750000004,370.97929687499999,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998]
["Grozeşti","3-6",159.5859721427469,159.5859721427469,159.5859721427469,159.5859721427469,159.5859721427469,402.2396875,403.06937500000004,403.89906249999996,438.16624999999999,521.91210937499989,607.51093750000007,693.63523437499998,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,392.06,392.06,392.06,392.06,392.06,392.06]
["Jora de Jos","11-6",129.0620218994585,129.0620218994585,129.0620218994585,129.0620218994585,129.0620218994585,371.95687500000008,377.1137500000001,382.27062500000005,416.14750000000004,488.89453125,573.18312500000013,660.74828124999999,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,387.69,387.69,387.69,387.69,387.69,387.69]
["Leova Sud","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.",26.430972133826931,26.430972133826931,26.430972133826931,26.430972133826931,26.430972133826931,260.46812500000004,267.68625000000003,274.90437500000002,300.85250000000002,348.99921875000001,413.24187500000005,482.04546874999994,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005]
["Lopatna","11-7",63.732608772696452,63.732608772696452,63.732608772696452,63.732608772696452,63.732608772696452,186.08520562500001,187.11041125,188.13561687499995,204.28082249999997,242.26765234374992,282.52690437500002,323.42806359374993,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991]
["Pugăcenii","14-11",22.99195239828332,22.99195239828332,22.99195239828332,22.99195239828332,22.99195239828332,{"$f":"INDIRECT(\"'ERR \"&$A20&\"'!\"&H$6&\"67\")","v":277.13156250000003},281.31812500000001,285.50468750000005,311.24374999999998,365.89414062499998,429.91906250000005,496.606015625,565.95499999999993,565.95499999999993,565.95499999999993,{"$f":"INDIRECT(\"'ERR \"&$A20&\"'!\"&R$6&\"67\")","v":565.95499999999993},565.95499999999993,565.95499999999993,565.95499999999993,292.63,292.63,292.63,292.63,292.63,292.63]
["Roşcani","14-13",50.89233352947285,50.89233352947285,50.89233352947285,50.89233352947285,50.89233352947285,262.51,262.51,262.51,284.10000000000002,338.07499999999999,392.05000000000007,446.02500000000003,500,500,500,500,500,500,500,250,250,250,250,250,250]
["Şerpeni","14-6",15.97495026054003,15.97495026054003,15.97495026054003,15.97495026054003,15.97495026054003,270.83281250000005,280.47562500000004,290.11843750000008,318.18875000000003,366.02695312500003,435.42531250000002,510.94132812499998,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,592.57500000000005,318.55,318.55,318.55,318.55,318.55,318.55]
["Suvorov","17-3",1020.8585219013858,1020.8585219013858,1020.8585219013858,1020.8585219013858,1020.8585219013858,2929.1206250000005,3071.4612499999998,3213.8018750000006,3542.2674999999999,4033.6757812500005,4842.9781250000005,5742.4295312499999,6732.03,6732.03,6732.03,6732.03,6732.03,6732.03,6732.03,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996,4576.4799999999996]
["Talmaz","17-2",27.965240649361224,27.965240649361224,27.965240649361224,27.965240649361224,27.965240649361224,521.32781250000005,548.50062500000001,575.67343750000009,635.16875000000005,720.955078125,867.40281250000021,1031.0494531249999,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,1211.8950000000002,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015,825.96000000000015]
["Teţcani","1-1",844.27908347806078,844.27908347806078,844.27908347806078,844.27908347806078,844.27908347806078,964.62812499999995,971.60625000000005,978.58437500000014,985.56250000000023,992.54062499999998,999.51874999999995,1006.496875,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475,1013.475]
["TOTAL",null,{"$f":"SUM(C10:C25)","v":3787.2975309918097},null,null,null,null,{"$f":"SUM(H10:H25)","v":9617.4720806250007},9920.8541612500012,10224.236241875002,11127.4733225,12688.43015234375,14911.363154375002,17322.02181359375,19920.406129999999,19920.406129999999,19920.406129999999,19920.406129999999,19920.406129999999,19920.406129999999,19920.406129999999,12758.466130000001,12758.466130000001,12758.466130000001,12758.466130000001,12758.466130000001,12758.466130000001]
["*Baseline Source is  \"MASTER area, hva, and irrigation by system v8\" column \"Area HVA\".   This source uses a calculation based on the farm survey "]
[]
["11 Systems Selected for Compact"]
[null,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27]
["Blindeşti",{"$f":"VLOOKUP($A31,$A$10:$AA$25,B$30,FALSE)","v":"3-2"},14.1683899556869,14.1683899556869,14.1683899556869,14.1683899556869,14.1683899556869,129.00468750000002,133.64937500000002,138.29406250000002,151.80125000000001,{"$f":"VLOOKUP($A31,$A$10:$AA$25,L$30,FALSE)","v":174.80742187500002},208.16218750000004,244.44804687500002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,283.66500000000002,{"$f":"VLOOKUP($A31,$A$10:$AA$25,V$30,FALSE)","v":152.59},152.59,152.59,152.59,152.59,152.59]
["Cahul","6-9",75.098220808755599,75.098220808755599,75.098220808755599,75.098220808755599,75.098220808755599,399.83687500000002,421.63375000000002,443.43062500000008,489.66250000000002,554.74609375,668.5093750000002,796.07734375000007,937.45,937.45,937.45,937.45,937.45,937.45,937.45,640.24,640.24,640.24,640.24,640.24,640.24]
["Coşniţa","12-3",1042.84810033146,1042.84810033146,1042.84810033146,1042.84810033146,1042.84810033146,692.76531249999994,716.91062499999998,741.05593750000014,812.67374999999993,935.78164062500014,1112.8140625000003,1305.1385156249999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,1512.7549999999999,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006,812.18000000000006]
["Criuleni","14-2",104.07405464825439,104.07405464825439,104.07405464825439,104.07405464825439,104.07405464825439,206.36218749999998,210.01437499999997,213.6665625,232.96124999999998,272.73867187499997,320.69718750000004,370.97929687499999,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,423.58499999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998,220.20999999999998]
["Grozeşti","3-6",159.5859721427469,159.5859721427469,159.5859721427469,159.5859721427469,159.5859721427469,402.2396875,403.06937500000004,403.89906249999996,438.16624999999999,521.91210937499989,607.51093750000007,693.63523437499998,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,780.28500000000008,392.06,392.06,392.06,392.06,392.06,392.06]
["Jora de Jos","11-6",129.0620218994585,129.0620218994585,129.0620218994585,129.0620218994585,129.0620218994585,371.95687500000008,377.1137500000001,382.27062500000005,416.14750000000004,488.89453125,573.18312500000013,660.74828124999999,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,751.58999999999992,387.69,387.69,387.69,387.69,387.69,387.69]
["Leova Sud","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.",26.430972133826931,26.430972133826931,26.430972133826931,26.430972133826931,26.430972133826931,260.46812500000004,267.68625000000003,274.90437500000002,300.85250000000002,348.99921875000001,413.24187500000005,482.04546874999994,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,555.41000000000008,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005,370.57000000000005]
["Lopatna","11-7",63.732608772696452,63.732608772696452,63.732608772696452,63.732608772696452,63.732608772696452,186.08520562500001,187.11041125,188.13561687499995,204.28082249999997,242.26765234374992,282.52690437500002,323.42806359374993,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,364.97112999999996,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991,184.87112999999991]
["Pugăcenii","14-11",22.99195239828332,22.99195239828332,22.99195239828332,22.99195239828332,22.99195239828332,277.13156250000003,281.31812500000001,285.50468750000005,311.24374999999998,365.89414062499998,429.91906250000005,496.606015625,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,565.95499999999993,292.63,292.63,292.63,292.63,292.63,292.63]
["Roşcani","14-13",50.89233352947285,50.89233352947285,50.89233352947285,50.89233352947285,50.89233352947285,262.51,262.51,262.51,284.10000000000002,338.07499999999999,392.05000000000007,446.02500000000003,500,500,500,500,500,500,500,250,250,250,250,250,250]
["Chircani-Zîrneşti","6-6",133.12452153656949,133.12452153656949,133.12452153656949,133.12452153656949,133.12452153656949,1261.3831250000001,1291.7762500000003,1322.1693750000002,1445.6724999999999,1684.0179687499999,1990.2168750000001,2315.6542187499999,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,2660.3299999999995,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998,1770.9499999999998]
[null,null,{"$f":"SUM(C31:C41)","v":1822.0091481572113},1822.0091481572113,1822.0091481572113,1822.0091481572113,1822.0091481572113,4449.7436431249998,4552.7922862500018,4655.840929375001,5087.5620724999999,5928.1344492187509,6998.8315918750013,8134.7854854687484,9335.9961299999995,9335.9961299999995,9335.9961299999995,9335.9961299999995,9335.9961299999995,9335.9961299999995,9335.9961299999995,5473.9911300000003,5473.9911300000003,5473.9911300000003,5473.9911300000003,5473.9911300000003,5473.9911300000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42*D62","v":149375.93807999999}]
["Area Irrigated in CIS command area (functional CIS and non-CIS)"]
[null,null,"Baseline",null,null,null,"Rehab Year"]
[null,null,null,null,null,null,null,"G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["Blindeşti","3-2",{"$f":"'System Parameters'!O5+'System Parameters'!P5","v":4},{"$f":"C50","v":4},{"$f":"D50","v":4},{"$f":"E50","v":4},{"$f":"F50","v":4},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&H$46&\"69\"))*'System Parameters'!$U5","v":234.05625000000001},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&I$46&\"69\"))*'System Parameters'!$U5","v":234.11250000000004},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&J$46&\"69\"))*'System Parameters'!$U5","v":234.16875000000002},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&K$46&\"69\"))*'System Parameters'!$U5","v":247.88750000000002},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&L$46&\"69\"))*'System Parameters'!$U5","v":226.16015625},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&M$46&\"69\"))*'System Parameters'!$U5","v":282.21562499999999},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&N$46&\"69\"))*'System Parameters'!$U5","v":341.87890625},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&O$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&P$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&R$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&S$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&T$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&U$46&\"69\"))*'System Parameters'!$U5","v":405.15000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&V$46&\"69\"))*'System Parameters'!$U5","v":227.39999999999998},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&W$46&\"69\"))*'System Parameters'!$U5","v":227.39999999999998},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&X$46&\"69\"))*'System Parameters'!$U5","v":227.39999999999998},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U5","v":227.39999999999998},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U5","v":227.39999999999998},{"$f":"(INDIRECT(\"'ERR \"&$A50&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A50&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U5","v":227.39999999999998}]
["Cahul","6-9",{"$f":"'System Parameters'!O6+'System Parameters'!P6","v":1},{"$f":"C51","v":1},1,1,1,{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&H$46&\"69\"))*'System Parameters'!$U6","v":868.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&I$46&\"69\"))*'System Parameters'!$U6","v":868.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&J$46&\"69\"))*'System Parameters'!$U6","v":868.50000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&K$46&\"69\"))*'System Parameters'!$U6","v":906.875},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&L$46&\"69\"))*'System Parameters'!$U6","v":740.03906249999989},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&M$46&\"69\"))*'System Parameters'!$U6","v":938.90625},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&N$46&\"69\"))*'System Parameters'!$U6","v":1154.7265625},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&O$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&P$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&R$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&S$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&T$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&U$46&\"69\"))*'System Parameters'!$U6","v":1387.5},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&V$46&\"69\"))*'System Parameters'!$U6","v":1041},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&W$46&\"69\"))*'System Parameters'!$U6","v":1041},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&X$46&\"69\"))*'System Parameters'!$U6","v":1041},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U6","v":1041},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U6","v":1041},{"$f":"(INDIRECT(\"'ERR \"&$A51&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A51&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U6","v":1041}]
["Cărpinenii de Sus","4-5-1",{"$f":"'System Parameters'!O7+'System Parameters'!P7","v":6},6,6,6,6,{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&H$46&\"69\"))*'System Parameters'!$U7","v":817.14375000000007},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&I$46&\"69\"))*'System Parameters'!$U7","v":817.08750000000009},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&J$46&\"69\"))*'System Parameters'!$U7","v":817.03125000000011},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&K$46&\"69\"))*'System Parameters'!$U7","v":869.86250000000007},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&L$46&\"69\"))*'System Parameters'!$U7","v":830.79296875000011},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&M$46&\"69\"))*'System Parameters'!$U7","v":1030.0968750000002},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&N$46&\"69\"))*'System Parameters'!$U7","v":1240.4492187500002},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&O$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&P$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&R$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&S$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&T$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&U$46&\"69\"))*'System Parameters'!$U7","v":1461.8500000000001},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&V$46&\"69\"))*'System Parameters'!$U7","v":806.6},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&W$46&\"69\"))*'System Parameters'!$U7","v":806.6},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&X$46&\"69\"))*'System Parameters'!$U7","v":806.6},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U7","v":806.6},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U7","v":806.6},{"$f":"(INDIRECT(\"'ERR \"&$A52&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A52&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U7","v":806.6}]
["Chircani-Zîrneşti","6-6",{"$f":"'System Parameters'!O8+'System Parameters'!P8","v":72},72,72,72,72,{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&H$46&\"69\"))*'System Parameters'!$U8","v":1987.2562499999999},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&I$46&\"69\"))*'System Parameters'!$U8","v":1987.3125000000002},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&J$46&\"69\"))*'System Parameters'!$U8","v":1987.3687500000003},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&K$46&\"69\"))*'System Parameters'!$U8","v":2127.2249999999999},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&L$46&\"69\"))*'System Parameters'!$U8","v":2110.4296875},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&M$46&\"69\"))*'System Parameters'!$U8","v":2603.4187499999998},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&N$46&\"69\"))*'System Parameters'!$U8","v":3120.0421874999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&O$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&P$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&R$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&S$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&T$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&U$46&\"69\"))*'System Parameters'!$U8","v":3660.2999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&V$46&\"69\"))*'System Parameters'!$U8","v":2659.4999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&W$46&\"69\"))*'System Parameters'!$U8","v":2659.4999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&X$46&\"69\"))*'System Parameters'!$U8","v":2659.4999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U8","v":2659.4999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U8","v":2659.4999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A53&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A53&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U8","v":2659.4999999999995}]
["Coşniţa","12-3",{"$f":"'System Parameters'!O9+'System Parameters'!P9","v":647},647,647,647,647,{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&H$46&\"69\"))*'System Parameters'!$U9","v":1260.0000000000002},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&I$46&\"69\"))*'System Parameters'!$U9","v":1260.0000000000002},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&J$46&\"69\"))*'System Parameters'!$U9","v":1260.0000000000002},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&K$46&\"69\"))*'System Parameters'!$U9","v":1335.6125},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&L$46&\"69\"))*'System Parameters'!$U9","v":1233.55859375},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&M$46&\"69\"))*'System Parameters'!$U9","v":1536.609375},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&N$46&\"69\"))*'System Parameters'!$U9","v":1858.4398437500004},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&O$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&P$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&R$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&S$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&T$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&U$46&\"69\"))*'System Parameters'!$U9","v":2199.0499999999997},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&V$46&\"69\"))*'System Parameters'!$U9","v":1228.3},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&W$46&\"69\"))*'System Parameters'!$U9","v":1228.3},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&X$46&\"69\"))*'System Parameters'!$U9","v":1228.3},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U9","v":1228.3},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U9","v":1228.3},{"$f":"(INDIRECT(\"'ERR \"&$A54&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A54&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U9","v":1228.3}]
["Criuleni","14-2",{"$f":"'System Parameters'!O10+'System Parameters'!P10","v":95},95,95,95,95,{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&H$46&\"69\"))*'System Parameters'!$U10","v":305.04375000000005},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&I$46&\"69\"))*'System Parameters'!$U10","v":304.98750000000001},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&J$46&\"69\"))*'System Parameters'!$U10","v":304.93125000000003},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&K$46&\"69\"))*'System Parameters'!$U10","v":328.98749999999995},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&L$46&\"69\"))*'System Parameters'!$U10","v":345.12890625},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&M$46&\"69\"))*'System Parameters'!$U10","v":422.69062499999995},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&N$46&\"69\"))*'System Parameters'!$U10","v":503.09765624999994},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&O$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&P$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&R$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&S$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&T$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&U$46&\"69\"))*'System Parameters'!$U10","v":586.34999999999991},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&V$46&\"69\"))*'System Parameters'!$U10","v":312.59999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&W$46&\"69\"))*'System Parameters'!$U10","v":312.59999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&X$46&\"69\"))*'System Parameters'!$U10","v":312.59999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U10","v":312.59999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U10","v":312.59999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A55&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A55&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U10","v":312.59999999999997}]
["Grozeşti","3-6",{"$f":"'System Parameters'!O11+'System Parameters'!P11","v":0},0,0,0,0,{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&H$46&\"69\"))*'System Parameters'!$U11","v":458.10000000000008},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&I$46&\"69\"))*'System Parameters'!$U11","v":458.1},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&J$46&\"69\"))*'System Parameters'!$U11","v":458.1},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&K$46&\"69\"))*'System Parameters'!$U11","v":506.78749999999997},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&L$46&\"69\"))*'System Parameters'!$U11","v":618.50390624999989},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&M$46&\"69\"))*'System Parameters'!$U11","v":744.140625},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&N$46&\"69\"))*'System Parameters'!$U11","v":870.42265624999993},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&O$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&P$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&R$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&S$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&T$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&U$46&\"69\"))*'System Parameters'!$U11","v":997.35},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&V$46&\"69\"))*'System Parameters'!$U11","v":503.09999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&W$46&\"69\"))*'System Parameters'!$U11","v":503.09999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&X$46&\"69\"))*'System Parameters'!$U11","v":503.09999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U11","v":503.09999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U11","v":503.09999999999997},{"$f":"(INDIRECT(\"'ERR \"&$A56&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A56&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U11","v":503.09999999999997}]
["Jora de Jos","11-6",{"$f":"'System Parameters'!O12+'System Parameters'!P12","v":122},122,122,122,122,{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&H$46&\"69\"))*'System Parameters'!$U12","v":524.64375000000007},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&I$46&\"69\"))*'System Parameters'!$U12","v":524.58750000000009},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&J$46&\"69\"))*'System Parameters'!$U12","v":524.53125000000011},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&K$46&\"69\"))*'System Parameters'!$U12","v":568.97500000000002},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&L$46&\"69\"))*'System Parameters'!$U12","v":617.9453125},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&M$46&\"69\"))*'System Parameters'!$U12","v":753.58125000000018},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&N$46&\"69\"))*'System Parameters'!$U12","v":893.23281250000014},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&O$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&P$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&R$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&S$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&T$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&U$46&\"69\"))*'System Parameters'!$U12","v":1036.9000000000001},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&V$46&\"69\"))*'System Parameters'!$U12","v":545.9},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&W$46&\"69\"))*'System Parameters'!$U12","v":545.9},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&X$46&\"69\"))*'System Parameters'!$U12","v":545.9},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U12","v":545.9},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U12","v":545.9},{"$f":"(INDIRECT(\"'ERR \"&$A57&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A57&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U12","v":545.9}]
["Leova Sud","5-4",{"$f":"'System Parameters'!O13+'System Parameters'!P13","v":23},23,23,23,23,{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&H$46&\"69\"))*'System Parameters'!$U13","v":432.95625000000013},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&I$46&\"69\"))*'System Parameters'!$U13","v":433.01250000000005},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&J$46&\"69\"))*'System Parameters'!$U13","v":433.06875000000008},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&K$46&\"69\"))*'System Parameters'!$U13","v":462.02500000000003},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&L$46&\"69\"))*'System Parameters'!$U13","v":447.3671875},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&M$46&\"69\"))*'System Parameters'!$U13","v":553.66874999999993},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&N$46&\"69\"))*'System Parameters'!$U13","v":665.57968750000009},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&O$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&P$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&R$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&S$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&T$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&U$46&\"69\"))*'System Parameters'!$U13","v":783.1},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&V$46&\"69\"))*'System Parameters'!$U13","v":571.29999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&W$46&\"69\"))*'System Parameters'!$U13","v":571.29999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&X$46&\"69\"))*'System Parameters'!$U13","v":571.29999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U13","v":571.29999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U13","v":571.29999999999995},{"$f":"(INDIRECT(\"'ERR \"&$A58&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A58&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U13","v":571.29999999999995}]
["Lopatna","11-7",{"$f":"'System Parameters'!O14+'System Parameters'!P14","v":98},98,98,98,98,{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&H$46&\"69\"))*'System Parameters'!$U14","v":227.73943124999994},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&I$46&\"69\"))*'System Parameters'!$U14","v":227.77886249999992},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&J$46&\"69\"))*'System Parameters'!$U14","v":227.81829374999987},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&K$46&\"69\"))*'System Parameters'!$U14","v":250.45772499999987},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&L$46&\"69\"))*'System Parameters'!$U14","v":294.67589843749994},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&M$46&\"69\"))*'System Parameters'!$U14","v":355.99329374999985},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&N$46&\"69\"))*'System Parameters'!$U14","v":418.10476093749986},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&O$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&P$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&R$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&S$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&T$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&U$46&\"69\"))*'System Parameters'!$U14","v":481.0102999999998},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&V$46&\"69\"))*'System Parameters'!$U14","v":246.01029999999977},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&W$46&\"69\"))*'System Parameters'!$U14","v":246.01029999999977},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&X$46&\"69\"))*'System Parameters'!$U14","v":246.01029999999977},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U14","v":246.01029999999977},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U14","v":246.01029999999977},{"$f":"(INDIRECT(\"'ERR \"&$A59&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A59&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U14","v":246.01029999999977}]
["Pugăcenii","14-11",{"$f":"'System Parameters'!O15+'System Parameters'!P15","v":1},1,1,1,1,{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&H$46&\"69\"))*'System Parameters'!$U15","v":385.59375},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&I$46&\"69\"))*'System Parameters'!$U15","v":385.53750000000002},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&J$46&\"69\"))*'System Parameters'!$U15","v":385.48125000000005},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&K$46&\"69\"))*'System Parameters'!$U15","v":417.0625},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&L$46&\"69\"))*'System Parameters'!$U15","v":445.57421875000006},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&M$46&\"69\"))*'System Parameters'!$U15","v":544.47187499999995},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&N$46&\"69\"))*'System Parameters'!$U15","v":646.63046874999998},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&O$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&P$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&R$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&S$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&T$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&U$46&\"69\"))*'System Parameters'!$U15","v":752.05},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&V$46&\"69\"))*'System Parameters'!$U15","v":398.30000000000007},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&W$46&\"69\"))*'System Parameters'!$U15","v":398.30000000000007},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&X$46&\"69\"))*'System Parameters'!$U15","v":398.30000000000007},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U15","v":398.30000000000007},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U15","v":398.30000000000007},{"$f":"(INDIRECT(\"'ERR \"&$A60&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A60&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U15","v":398.30000000000007}]
["Roşcani","14-13",{"$f":"'System Parameters'!O16+'System Parameters'!P16","v":41},41,41,41,41,{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&H$46&\"69\"))*'System Parameters'!$U16","v":306.90000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&I$46&\"69\"))*'System Parameters'!$U16","v":306.90000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&J$46&\"69\"))*'System Parameters'!$U16","v":306.90000000000003},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&K$46&\"69\"))*'System Parameters'!$U16","v":341},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&L$46&\"69\"))*'System Parameters'!$U16","v":426.25},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&M$46&\"69\"))*'System Parameters'!$U16","v":511.5},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&N$46&\"69\"))*'System Parameters'!$U16","v":596.75},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&O$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&P$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&R$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&S$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&T$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&U$46&\"69\"))*'System Parameters'!$U16","v":682},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&V$46&\"69\"))*'System Parameters'!$U16","v":341},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&W$46&\"69\"))*'System Parameters'!$U16","v":341},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&X$46&\"69\"))*'System Parameters'!$U16","v":341},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U16","v":341},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U16","v":341},{"$f":"(INDIRECT(\"'ERR \"&$A61&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A61&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U16","v":341}]
["Şerpeni","14-6",{"$f":"'System Parameters'!O17+'System Parameters'!P17","v":16},16,16,16,16,{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&H$46&\"69\"))*'System Parameters'!$U17","v":498.5437500000001},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&I$46&\"69\"))*'System Parameters'!$U17","v":498.48750000000001},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&J$46&\"69\"))*'System Parameters'!$U17","v":498.43125000000015},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&K$46&\"69\"))*'System Parameters'!$U17","v":528.01250000000005},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&L$46&\"69\"))*'System Parameters'!$U17","v":485.74609375},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&M$46&\"69\"))*'System Parameters'!$U17","v":605.40937499999995},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&N$46&\"69\"))*'System Parameters'!$U17","v":732.57734375000018},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&O$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&P$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&R$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&S$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&T$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&U$46&\"69\"))*'System Parameters'!$U17","v":867.25},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&V$46&\"69\"))*'System Parameters'!$U17","v":485},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&W$46&\"69\"))*'System Parameters'!$U17","v":485},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&X$46&\"69\"))*'System Parameters'!$U17","v":485},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U17","v":485},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U17","v":485},{"$f":"(INDIRECT(\"'ERR \"&$A62&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A62&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U17","v":485}]
["Suvorov","17-3",{"$f":"'System Parameters'!O18+'System Parameters'!P18","v":951},951,951,951,951,{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&H$46&\"69\"))*'System Parameters'!$U18","v":6027.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&I$46&\"69\"))*'System Parameters'!$U18","v":6027.3},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&J$46&\"69\"))*'System Parameters'!$U18","v":6027.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&K$46&\"69\"))*'System Parameters'!$U18","v":6317.4250000000002},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&L$46&\"69\"))*'System Parameters'!$U18","v":5326.7421875},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&M$46&\"69\"))*'System Parameters'!$U18","v":6724.2187499999982},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&N$46&\"69\"))*'System Parameters'!$U18","v":8232.4046875000004},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&O$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&P$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&R$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&S$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&T$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&U$46&\"69\"))*'System Parameters'!$U18","v":9851.3000000000011},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&V$46&\"69\"))*'System Parameters'!$U18","v":7351.3999999999987},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&W$46&\"69\"))*'System Parameters'!$U18","v":7351.3999999999987},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&X$46&\"69\"))*'System Parameters'!$U18","v":7351.3999999999987},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U18","v":7351.3999999999987},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U18","v":7351.3999999999987},{"$f":"(INDIRECT(\"'ERR \"&$A63&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A63&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U18","v":7351.3999999999987}]
["Talmaz","17-2",{"$f":"'System Parameters'!O19+'System Parameters'!P19","v":26},26,26,26,26,{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&H$46&\"69\"))*'System Parameters'!$U19","v":1110.2062500000002},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&I$46&\"69\"))*'System Parameters'!$U19","v":1110.2625000000003},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&J$46&\"69\"))*'System Parameters'!$U19","v":1110.3187500000001},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&K$46&\"69\"))*'System Parameters'!$U19","v":1161.3125},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&L$46&\"69\"))*'System Parameters'!$U19","v":961.18359375},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&M$46&\"69\"))*'System Parameters'!$U19","v":1216.8093749999998},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&N$46&\"69\"))*'System Parameters'!$U19","v":1493.5648437499999},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&O$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&P$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&R$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&S$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&T$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&U$46&\"69\"))*'System Parameters'!$U19","v":1791.45},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&V$46&\"69\"))*'System Parameters'!$U19","v":1341},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&W$46&\"69\"))*'System Parameters'!$U19","v":1341},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&X$46&\"69\"))*'System Parameters'!$U19","v":1341},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U19","v":1341},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U19","v":1341},{"$f":"(INDIRECT(\"'ERR \"&$A64&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A64&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U19","v":1341}]
["Teţcani","1-1",{"$f":"'System Parameters'!O20+'System Parameters'!P20","v":126},126,126,126,126,{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&H$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&H$46&\"69\"))*'System Parameters'!$U20","v":566.10000000000014},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&I$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&I$46&\"69\"))*'System Parameters'!$U20","v":566.1},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&J$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&J$46&\"69\"))*'System Parameters'!$U20","v":566.10000000000014},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&K$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&K$46&\"69\"))*'System Parameters'!$U20","v":718.91250000000002},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&L$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&L$46&\"69\"))*'System Parameters'!$U20","v":847.55078124999989},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&M$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&M$46&\"69\"))*'System Parameters'!$U20","v":1027.528125},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&N$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&N$46&\"69\"))*'System Parameters'!$U20","v":1157.0664062500002},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&O$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&O$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&P$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&P$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&Q$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&Q$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&R$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&R$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&S$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&S$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&T$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&T$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&U$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&U$46&\"69\"))*'System Parameters'!$U20","v":1178.25},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&V$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&V$46&\"69\"))*'System Parameters'!$U20","v":848.69999999999993},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&W$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&W$46&\"69\"))*'System Parameters'!$U20","v":848.69999999999993},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&X$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&X$46&\"69\"))*'System Parameters'!$U20","v":848.69999999999993},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&Y$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&Y$46&\"69\"))*'System Parameters'!$U20","v":848.69999999999993},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&Z$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&Z$46&\"69\"))*'System Parameters'!$U20","v":848.69999999999993},{"$f":"(INDIRECT(\"'ERR \"&$A65&\"'!\"&AA$46&\"68\")+INDIRECT(\"'ERR \"&$A65&\"'!\"&AA$46&\"69\"))*'System Parameters'!$U20","v":848.69999999999993}]
["TOTAL",null,{"$f":"SUM(C50:C65)","v":2229},null,null,null,null,{"$f":"SUM(H50:H65)","v":16010.083181250002},16010.066362500003,16010.049543750001,17088.420225000002,15957.648554687501,19851.258918749998,23924.968042187502,28120.8603,28120.8603,28120.8603,28120.8603,28120.8603,28120.8603,28120.8603,18907.1103,18907.1103,18907.1103,18907.1103,18907.1103,18907.1103]
[]
[]
["11 Systems Selected for Compact"]
["Blindeşti",{"$f":"VLOOKUP($A70,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},4,4,4,4,4,234.05625000000001,234.11250000000004,234.16875000000002,247.88750000000002,{"$f":"VLOOKUP($A70,$A$50:$AA$65,L$30,FALSE)","v":226.16015625},282.21562499999999,341.87890625,405.15000000000003,405.15000000000003,405.15000000000003,405.15000000000003,405.15000000000003,405.15000000000003,405.15000000000003,{"$f":"VLOOKUP($A70,$A$50:$AA$65,V$30,FALSE)","v":227.39999999999998},227.39999999999998,227.39999999999998,227.39999999999998,227.39999999999998,227.39999999999998]
["Cahul","6-9",1,1,1,1,1,868.5,868.5,868.50000000000011,906.875,740.03906249999989,938.90625,1154.7265625,1387.5,1387.5,1387.5,1387.5,1387.5,1387.5,1387.5,1041,1041,1041,1041,1041,1041]
["Coşniţa","12-3",647,647,647,647,647,1260.0000000000002,1260.0000000000002,1260.0000000000002,1335.6125,1233.55859375,1536.609375,1858.4398437500004,2199.0499999999997,2199.0499999999997,2199.0499999999997,2199.0499999999997,2199.0499999999997,2199.0499999999997,2199.0499999999997,1228.3,1228.3,1228.3,1228.3,1228.3,1228.3]
["Criuleni","14-2",95,95,95,95,95,305.04375000000005,304.98750000000001,304.93125000000003,328.98749999999995,345.12890625,422.69062499999995,503.09765624999994,586.34999999999991,586.34999999999991,586.34999999999991,586.34999999999991,586.34999999999991,586.34999999999991,586.34999999999991,312.59999999999997,312.59999999999997,312.59999999999997,312.59999999999997,312.59999999999997,312.59999999999997]
["Grozeşti","3-6",0,0,0,0,0,458.10000000000008,458.1,458.1,506.78749999999997,618.50390624999989,744.140625,870.42265624999993,997.35,997.35,997.35,997.35,997.35,997.35,997.35,503.09999999999997,503.09999999999997,503.09999999999997,503.09999999999997,503.09999999999997,503.09999999999997]
["Jora de Jos","11-6",122,122,122,122,122,524.64375000000007,524.58750000000009,524.53125000000011,568.97500000000002,617.9453125,753.58125000000018,893.23281250000014,1036.9000000000001,1036.9000000000001,1036.9000000000001,1036.9000000000001,1036.9000000000001,1036.9000000000001,1036.9000000000001,545.9,545.9,545.9,545.9,545.9,545.9]
["Leova Sud","5-4",23,23,23,23,23,432.95625000000013,433.01250000000005,433.06875000000008,462.02500000000003,447.3671875,553.66874999999993,665.57968750000009,783.1,783.1,783.1,783.1,783.1,783.1,783.1,571.29999999999995,571.29999999999995,571.29999999999995,571.29999999999995,571.29999999999995,571.29999999999995]
["Lopatna","11-7",98,98,98,98,98,227.73943124999994,227.77886249999992,227.81829374999987,250.45772499999987,294.67589843749994,355.99329374999985,418.10476093749986,481.0102999999998,481.0102999999998,481.0102999999998,481.0102999999998,481.0102999999998,481.0102999999998,481.0102999999998,246.01029999999977,246.01029999999977,246.01029999999977,246.01029999999977,246.01029999999977,246.01029999999977]
["Pugăcenii","14-11",1,1,1,1,1,385.59375,385.53750000000002,385.48125000000005,417.0625,445.57421875000006,544.47187499999995,646.63046874999998,752.05,752.05,752.05,752.05,752.05,752.05,752.05,398.30000000000007,398.30000000000007,398.30000000000007,398.30000000000007,398.30000000000007,398.30000000000007]
["Roşcani","14-13",41,41,41,41,41,306.90000000000003,306.90000000000003,306.90000000000003,341,426.25,511.5,596.75,682,682,682,682,682,682,682,341,341,341,341,341,341]
["Chircani-Zîrneşti","6-6",72,72,72,72,72,1987.2562499999999,1987.3125000000002,1987.3687500000003,2127.2249999999999,2110.4296875,2603.4187499999998,3120.0421874999997,3660.2999999999997,3660.2999999999997,3660.2999999999997,3660.2999999999997,3660.2999999999997,3660.2999999999997,3660.2999999999997,2659.4999999999995,2659.4999999999995,2659.4999999999995,2659.4999999999995,2659.4999999999995,2659.4999999999995]
[null,null,{"$f":"SUM(C70:C80)","v":1104},1104,1104,1104,1104,6990.7894312499993,6990.8288625000005,6990.8682937499998,7492.8952250000002,7505.6329296875001,9247.1964187499998,11068.9055421875,12970.760299999998,12970.760299999998,12970.760299999998,12970.760299999998,12970.760299999998,12970.760299999998,12970.760299999998,8074.4102999999996,8074.4102999999996,8074.4102999999996,8074.4102999999996,8074.4102999999996,8074.4102999999996]
[]
["Total Annual Profits per hectare"]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,null,null,null,null,null,"G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[]
[null,null,"Profit Total\nsvy linearized : total pn, over(CIS_to_num)","Hectares Total (for which crop budget data available)\nsvy linearized : total ha_crops, over(CIS_to_num)","Profit per Hectare\n(excluding rent and labor costs)"]
["Blindeşti","3-2",4222062,3056.527,{"$f":"C92/D92","v":1381.3265840609292}]
["Cahul","6-9",15100000,7699.8,1961.0898984389205]
["Cărpinenii de Sus","4-5-1",14500000,7995.2839999999997,1813.5690989838511]
["Chircani-Zîrneşti","6-6",9552383,5872.9639999999999,1626.5012010970952]
["Coşniţa","12-3",11200000,6922.3429999999998,1617.9492983806206]
["Criuleni","14-2",6358296,1691.2149999999999,3759.6024160145221]
["Grozeşti","3-6",4529864,1905.1,2377.7565482126925]
["Jora de Jos","11-6",1530446,884.36400000000003,1730.561171644255]
["Leova Sud","5-4",9718587,3686.6909999999998,2636.1273564830904]
["Lopatna","11-7",7038042,2609.703,2696.8747018338868]
["Pugăcenii","14-11",653654.9,2172.1329999999998,300.92765958622243]
["Roşcani","14-13",1264687,590.46489999999994,2141.8495832690483]
["Şerpeni","14-6",1183553,2584.0430000000001,458.02372483739629]
["Suvorov","17-3",46100000,22935.64,2009.972252790853]
["Talmaz","17-2",6701595,6546.82,1023.6412487283903]
["Teţcani","1-1",16000000,1267.4269999999999,12624.00122452812]
[]
["Profit GAIN (over baseline) per hectare"]
["Blindeşti","3-2",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&H$6&\"39\")/'System Parameters'!$U5","v":905.50387242083991},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&I$6&\"39\")/'System Parameters'!$U5","v":5499.8286505872156},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&J$6&\"39\")/'System Parameters'!$U5","v":5634.1960873500111},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&K$6&\"39\")/'System Parameters'!$U5","v":5959.808606848198},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&L$6&\"39\")/'System Parameters'!$U5","v":5978.8873067997147},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&M$6&\"39\")/'System Parameters'!$U5","v":7506.1601814027308},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&N$6&\"39\")/'System Parameters'!$U5","v":9325.0608125237595},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&O$6&\"39\")/'System Parameters'!$U5","v":4649.132065661217},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&P$6&\"39\")/'System Parameters'!$U5","v":12240.958418027692},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&Q$6&\"39\")/'System Parameters'!$U5","v":12242.473332192059},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&R$6&\"39\")/'System Parameters'!$U5","v":12243.957948073139},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&S$6&\"39\")/'System Parameters'!$U5","v":12245.412871636594},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&T$6&\"39\")/'System Parameters'!$U5","v":12246.838696728782},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&U$6&\"39\")/'System Parameters'!$U5","v":12248.236005319128},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&V$6&\"39\")/'System Parameters'!$U5","v":5115.1087322378116},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&W$6&\"39\")/'System Parameters'!$U5","v":-2481.7621272711108},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&X$6&\"39\")/'System Parameters'!$U5","v":5116.2183044776866},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&Y$6&\"39\")/'System Parameters'!$U5","v":5116.7565030530277},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&Z$6&\"39\")/'System Parameters'!$U5","v":5117.2839376568636},{"$f":"INDIRECT(\"'ERR \"&$A110&\"'!\"&AA$6&\"39\")/'System Parameters'!$U5","v":5117.800823568622}]
["Cahul","6-9",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&H$6&\"39\")/'System Parameters'!$U6","v":1099.7055613436669},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&I$6&\"39\")/'System Parameters'!$U6","v":5802.2203159440387},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&J$6&\"39\")/'System Parameters'!$U6","v":6006.93238149012},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&K$6&\"39\")/'System Parameters'!$U6","v":6407.4884303706958},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&L$6&\"39\")/'System Parameters'!$U6","v":5981.070241715126},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&M$6&\"39\")/'System Parameters'!$U6","v":7638.1617097734343},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&N$6&\"39\")/'System Parameters'!$U6","v":9702.1642655086944},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&O$6&\"39\")/'System Parameters'!$U6","v":5522.9329862248214},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&P$6&\"39\")/'System Parameters'!$U6","v":12864.492196604893},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&Q$6&\"39\")/'System Parameters'!$U6","v":12864.598989159518},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&R$6&\"39\")/'System Parameters'!$U6","v":12864.703645863046},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&S$6&\"39\")/'System Parameters'!$U6","v":12864.806209432507},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&T$6&\"39\")/'System Parameters'!$U6","v":12864.906721730576},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&U$6&\"39\")/'System Parameters'!$U6","v":12865.005223782684},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&V$6&\"39\")/'System Parameters'!$U6","v":7627.5767718189873},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&W$6&\"39\")/'System Parameters'!$U6","v":285.71859203632079},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&X$6&\"39\")/'System Parameters'!$U6","v":7627.6878263893213},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&Y$6&\"39\")/'System Parameters'!$U6","v":7627.7416934647481},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&Z$6&\"39\")/'System Parameters'!$U6","v":7627.7944831986688},{"$f":"INDIRECT(\"'ERR \"&$A111&\"'!\"&AA$6&\"39\")/'System Parameters'!$U6","v":7627.8462171379088}]
["Cărpinenii de Sus","4-5-1",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&H$6&\"39\")/'System Parameters'!$U7","v":355.65350267153104},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&I$6&\"39\")/'System Parameters'!$U7","v":4989.0660476989806},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&J$6&\"39\")/'System Parameters'!$U7","v":5134.3288134927607},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&K$6&\"39\")/'System Parameters'!$U7","v":5467.2501995977946},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&L$6&\"39\")/'System Parameters'!$U7","v":5895.1862419442577},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&M$6&\"39\")/'System Parameters'!$U7","v":7391.9521226000115},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&N$6&\"39\")/'System Parameters'!$U7","v":9144.2306511878396},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&O$6&\"39\")/'System Parameters'!$U7","v":4256.9039036567856},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&P$6&\"39\")/'System Parameters'!$U7","v":12013.68318839683},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&Q$6&\"39\")/'System Parameters'!$U7","v":12014.321033345603},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&R$6&\"39\")/'System Parameters'!$U7","v":12014.9461213954},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&S$6&\"39\")/'System Parameters'!$U7","v":12015.5587076842},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&T$6&\"39\")/'System Parameters'!$U7","v":12016.159042247225},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&U$6&\"39\")/'System Parameters'!$U7","v":12016.747370118988},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&V$6&\"39\")/'System Parameters'!$U7","v":4631.1871758949655},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&W$6&\"39\")/'System Parameters'!$U7","v":-3127.8584456908197},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&X$6&\"39\")/'System Parameters'!$U7","v":4631.6183348162522},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&Y$6&\"39\")/'System Parameters'!$U7","v":4631.8274686687801},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&Z$6&\"39\")/'System Parameters'!$U7","v":4632.0324198442559},{"$f":"INDIRECT(\"'ERR \"&$A112&\"'!\"&AA$6&\"39\")/'System Parameters'!$U7","v":4632.2332719962233}]
["Chircani-Zîrneşti","6-6",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&H$6&\"39\")/'System Parameters'!$U8","v":2889.9089719259928},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&I$6&\"39\")/'System Parameters'!$U8","v":7435.5945553689062},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&J$6&\"39\")/'System Parameters'!$U8","v":7551.2206893936827},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&K$6&\"39\")/'System Parameters'!$U8","v":8008.7321645560623},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&L$6&\"39\")/'System Parameters'!$U8","v":8401.9654381265354},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&M$6&\"39\")/'System Parameters'!$U8","v":10460.380487359884},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&N$6&\"39\")/'System Parameters'!$U8","v":12765.117796588995},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&O$6&\"39\")/'System Parameters'!$U8","v":8425.6651494920134},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&P$6&\"39\")/'System Parameters'!$U8","v":16218.334474709358},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&Q$6&\"39\")/'System Parameters'!$U8","v":16222.624223412997},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&R$6&\"39\")/'System Parameters'!$U8","v":16226.828177142561},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&S$6&\"39\")/'System Parameters'!$U8","v":16230.948051797533},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&T$6&\"39\")/'System Parameters'!$U8","v":16234.985528959407},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&U$6&\"39\")/'System Parameters'!$U8","v":16238.942256578046},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&V$6&\"39\")/'System Parameters'!$U8","v":9504.9042891657791},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&W$6&\"39\")/'System Parameters'!$U8","v":1703.1465011975413},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&X$6&\"39\")/'System Parameters'!$U8","v":9509.3071980048426},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&Y$6&\"39\")/'System Parameters'!$U8","v":9511.4428311609208},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&Z$6&\"39\")/'System Parameters'!$U8","v":9513.5357516538788},{"$f":"INDIRECT(\"'ERR \"&$A113&\"'!\"&AA$6&\"39\")/'System Parameters'!$U8","v":9515.5868137369762}]
["Coşniţa","12-3",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&H$6&\"39\")/'System Parameters'!$U9","v":1336.4048397521265},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&I$6&\"39\")/'System Parameters'!$U9","v":4963.0936086620104},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&J$6&\"39\")/'System Parameters'!$U9","v":5068.7629248498915},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&K$6&\"39\")/'System Parameters'!$U9","v":5336.6489707072715},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&L$6&\"39\")/'System Parameters'!$U9","v":5158.151717565218},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&M$6&\"39\")/'System Parameters'!$U9","v":6491.6716673933424},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&N$6&\"39\")/'System Parameters'!$U9","v":8068.4810601626732},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&O$6&\"39\")/'System Parameters'!$U9","v":4332.1718966849085},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&P$6&\"39\")/'System Parameters'!$U9","v":10608.790165785931},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&Q$6&\"39\")/'System Parameters'!$U9","v":10656.961095905617},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&R$6&\"39\")/'System Parameters'!$U9","v":10704.168607422909},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&S$6&\"39\")/'System Parameters'!$U9","v":10750.431968709856},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&T$6&\"39\")/'System Parameters'!$U9","v":10795.770062771062},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&U$6&\"39\")/'System Parameters'!$U9","v":10840.201394951042},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&V$6&\"39\")/'System Parameters'!$U9","v":4804.2251227967226},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&W$6&\"39\")/'System Parameters'!$U9","v":-1620.70890825369},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&X$6&\"39\")/'System Parameters'!$U9","v":4841.5202162457626},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&Y$6&\"39\")/'System Parameters'!$U9","v":4859.6102201591257},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&Z$6&\"39\")/'System Parameters'!$U9","v":4877.3384239942206},{"$f":"INDIRECT(\"'ERR \"&$A114&\"'!\"&AA$6&\"39\")/'System Parameters'!$U9","v":4894.7120637526141}]
["Criuleni","14-2",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&H$6&\"39\")/'System Parameters'!$U10","v":2222.3854491964994},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&I$6&\"39\")/'System Parameters'!$U10","v":6205.4914359487784},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&J$6&\"39\")/'System Parameters'!$U10","v":6277.8229266751414},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&K$6&\"39\")/'System Parameters'!$U10","v":6606.8655409260382},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&L$6&\"39\")/'System Parameters'!$U10","v":7011.293252483415},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&M$6&\"39\")/'System Parameters'!$U10","v":8705.5610437364085},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&N$6&\"39\")/'System Parameters'!$U10","v":10566.927976575456},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&O$6&\"39\")/'System Parameters'!$U10","v":6313.1680138802576},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&P$6&\"39\")/'System Parameters'!$U10","v":13502.075566711866},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&Q$6&\"39\")/'System Parameters'!$U10","v":13536.259012975173},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&R$6&\"39\")/'System Parameters'!$U10","v":13569.758790313215},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&S$6&\"39\")/'System Parameters'!$U10","v":13602.588572104498},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&T$6&\"39\")/'System Parameters'!$U10","v":13634.761758259951},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&U$6&\"39\")/'System Parameters'!$U10","v":13666.291480692298},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&V$6&\"39\")/'System Parameters'!$U10","v":5789.1882388813301},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&W$6&\"39\")/'System Parameters'!$U10","v":-1490.3042029648113},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&X$6&\"39\")/'System Parameters'!$U10","v":5814.5292313251712},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&Y$6&\"39\")/'System Parameters'!$U10","v":5826.8208925085382},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&Z$6&\"39\")/'System Parameters'!$U10","v":5838.866720468237},{"$f":"INDIRECT(\"'ERR \"&$A115&\"'!\"&AA$6&\"39\")/'System Parameters'!$U10","v":5850.6716318687413}]
["Grozeşti","3-6",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&H$6&\"39\")/'System Parameters'!$U11","v":3667.7047044143487},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&I$6&\"39\")/'System Parameters'!$U11","v":8180.1241128355741},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&J$6&\"39\")/'System Parameters'!$U11","v":8192.5435212567972},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&K$6&\"39\")/'System Parameters'!$U11","v":8621.2220228312781},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&L$6&\"39\")/'System Parameters'!$U11","v":10075.382634564699},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&M$6&\"39\")/'System Parameters'!$U11","v":12348.080451716283},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&N$6&\"39\")/'System Parameters'!$U11","v":14647.618285555129},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&O$6&\"39\")/'System Parameters'!$U11","v":9535.122425373982},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&P$6&\"39\")/'System Parameters'!$U11","v":18183.69806388086},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&Q$6&\"39\")/'System Parameters'!$U11","v":18183.69806388086},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&R$6&\"39\")/'System Parameters'!$U11","v":18183.69806388086},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&S$6&\"39\")/'System Parameters'!$U11","v":18183.69806388086},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&T$6&\"39\")/'System Parameters'!$U11","v":18183.69806388086},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&U$6&\"39\")/'System Parameters'!$U11","v":18183.69806388086},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&V$6&\"39\")/'System Parameters'!$U11","v":7076.1956406765476},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&W$6&\"39\")/'System Parameters'!$U11","v":-1572.3799978303275},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&X$6&\"39\")/'System Parameters'!$U11","v":7076.1956406765476},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&Y$6&\"39\")/'System Parameters'!$U11","v":7076.1956406765476},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&Z$6&\"39\")/'System Parameters'!$U11","v":7076.1956406765476},{"$f":"INDIRECT(\"'ERR \"&$A116&\"'!\"&AA$6&\"39\")/'System Parameters'!$U11","v":7076.1956406765476}]
["Jora de Jos","11-6",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&H$6&\"39\")/'System Parameters'!$U12","v":1750.9965419332134},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&I$6&\"39\")/'System Parameters'!$U12","v":5886.1253338851266},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&J$6&\"39\")/'System Parameters'!$U12","v":5961.7540372341437},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&K$6&\"39\")/'System Parameters'!$U12","v":6281.5442759185362},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&L$6&\"39\")/'System Parameters'!$U12","v":6956.1673038255249},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&M$6&\"39\")/'System Parameters'!$U12","v":8629.4919372224795},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&N$6&\"39\")/'System Parameters'!$U12","v":10442.164879328468},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&O$6&\"39\")/'System Parameters'!$U12","v":5839.2682071593581},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&P$6&\"39\")/'System Parameters'!$U12","v":13362.7998839141},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&Q$6&\"39\")/'System Parameters'!$U12","v":13387.266598071998},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&R$6&\"39\")/'System Parameters'!$U12","v":13411.243977946731},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&S$6&\"39\")/'System Parameters'!$U12","v":13434.741810223974},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&T$6&\"39\")/'System Parameters'!$U12","v":13457.76968585567},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&U$6&\"39\")/'System Parameters'!$U12","v":13480.337003974731},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&V$6&\"39\")/'System Parameters'!$U12","v":5327.7912179754494},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&W$6&\"39\")/'System Parameters'!$U12","v":-2266.9342017441322},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&X$6&\"39\")/'System Parameters'!$U12","v":5344.7245556461648},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&Y$6&\"39\")/'System Parameters'!$U12","v":5352.9380796355354},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&Z$6&\"39\")/'System Parameters'!$U12","v":5360.987333145119},{"$f":"INDIRECT(\"'ERR \"&$A117&\"'!\"&AA$6&\"39\")/'System Parameters'!$U12","v":5368.8756015845111}]
["Leova Sud","5-4",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&H$6&\"39\")/'System Parameters'!$U13","v":1737.726664102883},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&I$6&\"39\")/'System Parameters'!$U13","v":6284.790598546846},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&J$6&\"39\")/'System Parameters'!$U13","v":6437.0857743820588},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&K$6&\"39\")/'System Parameters'!$U13","v":6871.0502644139196},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&L$6&\"39\")/'System Parameters'!$U13","v":7329.4573573596035},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&M$6&\"39\")/'System Parameters'!$U13","v":9177.2016245019367},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&N$6&\"39\")/'System Parameters'!$U13","v":11289.729741834379},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&O$6&\"39\")/'System Parameters'!$U13","v":6865.9173091150906},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&P$6&\"39\")/'System Parameters'!$U13","v":14535.115661782944},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&Q$6&\"39\")/'System Parameters'!$U13","v":14540.78442356043},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&R$6&\"39\")/'System Parameters'!$U13","v":14546.339810102365},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&S$6&\"39\")/'System Parameters'!$U13","v":14551.78408891346},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&T$6&\"39\")/'System Parameters'!$U13","v":14557.119482148333},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&U$6&\"39\")/'System Parameters'!$U13","v":14562.348167518508},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&V$6&\"39\")/'System Parameters'!$U13","v":8200.4326438249009},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&W$6&\"39\")/'System Parameters'!$U13","v":517.08309657893369},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&X$6&\"39\")/'System Parameters'!$U13","v":8206.0298155301371},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&Y$6&\"39\")/'System Parameters'!$U13","v":8208.7447264926177},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&Z$6&\"39\")/'System Parameters'!$U13","v":8211.4053392358455},{"$f":"INDIRECT(\"'ERR \"&$A118&\"'!\"&AA$6&\"39\")/'System Parameters'!$U13","v":8214.0127397242122}]
["Lopatna","11-7",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&H$6&\"39\")/'System Parameters'!$U14","v":2759.6919360701077},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&I$6&\"39\")/'System Parameters'!$U14","v":6486.3657829219828},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&J$6&\"39\")/'System Parameters'!$U14","v":6536.2633680120416},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&K$6&\"39\")/'System Parameters'!$U14","v":6904.1878598536832},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&L$6&\"39\")/'System Parameters'!$U14","v":7924.9826346948021},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&M$6&\"39\")/'System Parameters'!$U14","v":9773.3651989237278},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&N$6&\"39\")/'System Parameters'!$U14","v":11691.267100605746},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&O$6&\"39\")/'System Parameters'!$U14","v":7493.0968599677126},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&P$6&\"39\")/'System Parameters'!$U14","v":14701.889882034442},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&Q$6&\"39\")/'System Parameters'!$U14","v":14755.779171596905},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&R$6&\"39\")/'System Parameters'!$U14","v":14808.590675368116},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&S$6&\"39\")/'System Parameters'!$U14","v":14860.345949063902},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&T$6&\"39\")/'System Parameters'!$U14","v":14911.066117285778},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&U$6&\"39\")/'System Parameters'!$U14","v":14960.77188214321},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&V$6&\"39\")/'System Parameters'!$U14","v":6044.5926080071831},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&W$6&\"39\")/'System Parameters'!$U14","v":-1290.3648626823508},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&X$6&\"39\")/'System Parameters'!$U14","v":6082.6580439130985},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&Y$6&\"39\")/'System Parameters'!$U14","v":6101.1217028242299},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&Z$6&\"39\")/'System Parameters'!$U14","v":6119.2160885571393},{"$f":"INDIRECT(\"'ERR \"&$A119&\"'!\"&AA$6&\"39\")/'System Parameters'!$U14","v":6136.9485865753904}]
["Pugăcenii","14-11",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&H$6&\"39\")/'System Parameters'!$U15","v":3120.0211014985589},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&I$6&\"39\")/'System Parameters'!$U15","v":7673.1421398688217},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&J$6&\"39\")/'System Parameters'!$U15","v":7726.6151529663521},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&K$6&\"39\")/'System Parameters'!$U15","v":8128.1959514395685},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&L$6&\"39\")/'System Parameters'!$U15","v":8750.4479312229905},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&M$6&\"39\")/'System Parameters'!$U15","v":10800.845507851373},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&N$6&\"39\")/'System Parameters'!$U15","v":13013.930598271929},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&O$6&\"39\")/'System Parameters'!$U15","v":8262.1288599088475},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&P$6&\"39\")/'System Parameters'!$U15","v":16397.485084202963},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&Q$6&\"39\")/'System Parameters'!$U15","v":16397.792136803961},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&R$6&\"39\")/'System Parameters'!$U15","v":16398.093048352945},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&S$6&\"39\")/'System Parameters'!$U15","v":16398.38794167095},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&T$6&\"39\")/'System Parameters'!$U15","v":16398.676937122589},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&U$6&\"39\")/'System Parameters'!$U15","v":16398.960152665197},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&V$6&\"39\")/'System Parameters'!$U15","v":6923.4666696425647},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&W$6&\"39\")/'System Parameters'!$U15","v":-1212.6213488945125},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&X$6&\"39\")/'System Parameters'!$U15","v":6923.6940398911029},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&Y$6&\"39\")/'System Parameters'!$U15","v":6923.8043259449923},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&Z$6&\"39\")/'System Parameters'!$U15","v":6923.9124062778019},{"$f":"INDIRECT(\"'ERR \"&$A120&\"'!\"&AA$6&\"39\")/'System Parameters'!$U15","v":6924.0183250039545}]
["Roşcani","14-13",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&H$6&\"39\")/'System Parameters'!$U16","v":2995.1191801554373},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&I$6&\"39\")/'System Parameters'!$U16","v":7249.1873323249201},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&J$6&\"39\")/'System Parameters'!$U16","v":7257.7004052046768},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&K$6&\"39\")/'System Parameters'!$U16","v":7600.0085787983762},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&L$6&\"39\")/'System Parameters'!$U16","v":8918.3188892115159},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&M$6&\"39\")/'System Parameters'!$U16","v":10950.98465185553},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&N$6&\"39\")/'System Parameters'!$U16","v":12987.816267828415},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&O$6&\"39\")/'System Parameters'!$U16","v":7897.0883922812563},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&P$6&\"39\")/'System Parameters'!$U16","v":16234.044843660906},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&Q$6&\"39\")/'System Parameters'!$U16","v":16250.467990179366},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&R$6&\"39\")/'System Parameters'!$U16","v":16266.562673767456},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&S$6&\"39\")/'System Parameters'!$U16","v":16282.335463683787},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&T$6&\"39\")/'System Parameters'!$U16","v":16297.792797801789},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&U$6&\"39\")/'System Parameters'!$U16","v":16312.940985237432},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&V$6&\"39\")/'System Parameters'!$U16","v":6365.5626912573562},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&W$6&\"39\")/'System Parameters'!$U16","v":-2013.1058375848138},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&X$6&\"39\")/'System Parameters'!$U16","v":6376.7931333419092},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&Y$6&\"39\")/'System Parameters'!$U16","v":6382.2404649469627},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&Z$6&\"39\")/'System Parameters'!$U16","v":6387.5788499199161},{"$f":"INDIRECT(\"'ERR \"&$A121&\"'!\"&AA$6&\"39\")/'System Parameters'!$U16","v":6392.8104671934088}]
["Şerpeni","14-6",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&H$6&\"39\")/'System Parameters'!$U17","v":645.10505822470623},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&I$6&\"39\")/'System Parameters'!$U17","v":5220.4108436381157},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&J$6&\"39\")/'System Parameters'!$U17","v":5353.4669259430584},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&K$6&\"39\")/'System Parameters'!$U17","v":5652.5792117887959},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&L$6&\"39\")/'System Parameters'!$U17","v":5658.3168349695206},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&M$6&\"39\")/'System Parameters'!$U17","v":7119.3614006441076},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&N$6&\"39\")/'System Parameters'!$U17","v":8864.7158645606778},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&O$6&\"39\")/'System Parameters'!$U17","v":4127.8094017779595},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&P$6&\"39\")/'System Parameters'!$U17","v":11707.180596254668},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&Q$6&\"39\")/'System Parameters'!$U17","v":11709.922661664254},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&R$6&\"39\")/'System Parameters'!$U17","v":11712.609885765649},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&S$6&\"39\")/'System Parameters'!$U17","v":11715.243365385011},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&T$6&\"39\")/'System Parameters'!$U17","v":11717.824175411988},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&U$6&\"39\")/'System Parameters'!$U17","v":11720.353369238424},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&V$6&\"39\")/'System Parameters'!$U17","v":4857.1125516387456},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&W$6&\"39\")/'System Parameters'!$U17","v":-2731.9668663624798},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&X$6&\"39\")/'System Parameters'!$U17","v":4859.1052987474977},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&Y$6&\"39\")/'System Parameters'!$U17","v":4860.0718817390371},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&Z$6&\"39\")/'System Parameters'!$U17","v":4861.0191330707448},{"$f":"INDIRECT(\"'ERR \"&$A122&\"'!\"&AA$6&\"39\")/'System Parameters'!$U17","v":4861.9474393758182}]
["Suvorov","17-3",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&H$6&\"39\")/'System Parameters'!$U18","v":-352.89721960330382},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&I$6&\"39\")/'System Parameters'!$U18","v":4090.9033697265872},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&J$6&\"39\")/'System Parameters'!$U18","v":4335.9828499732539},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&K$6&\"39\")/'System Parameters'!$U18","v":4753.0416770717311},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&L$6&\"39\")/'System Parameters'!$U18","v":5060.2474911971703},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&M$6&\"39\")/'System Parameters'!$U18","v":6489.8829886788189},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&N$6&\"39\")/'System Parameters'!$U18","v":8279.447548235561},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&O$6&\"39\")/'System Parameters'!$U18","v":4116.083007606584},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&P$6&\"39\")/'System Parameters'!$U18","v":11126.378632884334},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&Q$6&\"39\")/'System Parameters'!$U18","v":11139.793090310355},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&R$6&\"39\")/'System Parameters'!$U18","v":11152.939258587856},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&S$6&\"39\")/'System Parameters'!$U18","v":11165.822503499805},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&T$6&\"39\")/'System Parameters'!$U18","v":11178.448083513516},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&U$6&\"39\")/'System Parameters'!$U18","v":11190.821151926952},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&V$6&\"39\")/'System Parameters'!$U18","v":6048.8691892677716},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&W$6&\"39\")/'System Parameters'!$U18","v":-1005.6279160769975},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&X$6&\"39\")/'System Parameters'!$U18","v":6061.5731286695573},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&Y$6&\"39\")/'System Parameters'!$U18","v":6067.735180892525},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&Z$6&\"39\")/'System Parameters'!$U18","v":6073.7739920710337},{"$f":"INDIRECT(\"'ERR \"&$A123&\"'!\"&AA$6&\"39\")/'System Parameters'!$U18","v":6079.6920270259716}]
["Talmaz","17-2",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&H$6&\"39\")/'System Parameters'!$U19","v":1583.8433162716212},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&I$6&\"39\")/'System Parameters'!$U19","v":6220.8406582765592},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&J$6&\"39\")/'System Parameters'!$U19","v":6404.0837519800025},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&K$6&\"39\")/'System Parameters'!$U19","v":6795.5583363277792},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&L$6&\"39\")/'System Parameters'!$U19","v":6270.2446311345175},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&M$6&\"39\")/'System Parameters'!$U19","v":7980.2722001517614},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&N$6&\"39\")/'System Parameters'!$U19","v":10085.178373936613},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&O$6&\"39\")/'System Parameters'!$U19","v":5968.7731265548464},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&P$6&\"39\")/'System Parameters'!$U19","v":13286.916175681788},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&Q$6&\"39\")/'System Parameters'!$U19","v":13289.176882062542},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&R$6&\"39\")/'System Parameters'!$U19","v":13291.392374315677},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&S$6&\"39\")/'System Parameters'!$U19","v":13293.563556723753},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&T$6&\"39\")/'System Parameters'!$U19","v":13295.69131548366},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&U$6&\"39\")/'System Parameters'!$U19","v":13297.776519068377},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&V$6&\"39\")/'System Parameters'!$U19","v":8011.6040151412126},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&W$6&\"39\")/'System Parameters'!$U19","v":687.49469631679074},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&X$6&\"39\")/'System Parameters'!$U19","v":8013.99259283844},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&Y$6&\"39\")/'System Parameters'!$U19","v":8015.1511736568336},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&Z$6&\"39\")/'System Parameters'!$U19","v":8016.2865828588583},{"$f":"INDIRECT(\"'ERR \"&$A124&\"'!\"&AA$6&\"39\")/'System Parameters'!$U19","v":8017.3992838768418}]
["Teţcani","1-1",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&H$6&\"39\")/'System Parameters'!$U20","v":4281.4833202382952},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&I$6&\"39\")/'System Parameters'!$U20","v":8510.2323999919408},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&J$6&\"39\")/'System Parameters'!$U20","v":8663.3951842540955},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&K$6&\"39\")/'System Parameters'!$U20","v":10689.129648435295},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&L$6&\"39\")/'System Parameters'!$U20","v":13927.928241925403},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&M$6&\"39\")/'System Parameters'!$U20","v":17121.014041910887},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&N$6&\"39\")/'System Parameters'!$U20","v":19864.380905418497},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&O$6&\"39\")/'System Parameters'!$U20","v":12363.472969253591},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&P$6&\"39\")/'System Parameters'!$U20","v":21087.882805332618},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&Q$6&\"39\")/'System Parameters'!$U20","v":21124.66702853085},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&R$6&\"39\")/'System Parameters'!$U20","v":21160.715567265121},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&S$6&\"39\")/'System Parameters'!$U20","v":21196.043135224703},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&T$6&\"39\")/'System Parameters'!$U20","v":21230.664151825091},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&U$6&\"39\")/'System Parameters'!$U20","v":21264.592748093477},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&V$6&\"39\")/'System Parameters'!$U20","v":12706.373011760474},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&W$6&\"39\")/'System Parameters'!$U20","v":3923.3891620266122},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&X$6&\"39\")/'System Parameters'!$U20","v":12744.866858031883},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&Y$6&\"39\")/'System Parameters'!$U20","v":12763.538317607163},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&Z$6&\"39\")/'System Parameters'!$U20","v":12781.836347990942},{"$f":"INDIRECT(\"'ERR \"&$A125&\"'!\"&AA$6&\"39\")/'System Parameters'!$U20","v":12799.768417767044}]
[]
["Average Profit per hectare excluding rent and wage"]
["Blindeşti","3-2",{"$f":"$E92+C110","v":1381.3265840609292},{"$f":"$E92+D110","v":1381.3265840609292},1381.3265840609292,1381.3265840609292,1381.3265840609292,2286.830456481769,6881.1552346481449,7015.5226714109403,7341.1351909091272,7360.2138908606439,8887.48676546366,10706.387396584689,6030.4586497221462,13622.285002088622,13623.799916252989,13625.284532134068,13626.739455697523,13628.165280789712,13629.562589380057,6496.4353162987409,-1100.4355432101815,6497.5448885386159,6498.0830871139569,6498.6105217177928,6499.1274076295513]
["Cahul","6-9",1961.0898984389205,{"$f":"$E93+D111","v":1961.0898984389205},1961.0898984389205,1961.0898984389205,1961.0898984389205,3060.7954597825874,7763.3102143829592,7968.0222799290405,8368.5783288096172,7942.1601401540465,9599.2516082123548,11663.254163947615,7484.0228846637419,14825.582095043814,14825.688887598439,14825.793544301967,14825.896107871427,14825.996620169497,14826.095122221604,9588.6666702579078,2246.8084904752413,9588.7777248282418,9588.8315919036686,9588.8843816375884,9588.9361155768293]
["Cărpinenii de Sus","4-5-1",1813.5690989838511,1813.5690989838511,1813.5690989838511,1813.5690989838511,1813.5690989838511,2169.2226016553823,6802.6351466828319,6947.897912476612,7280.8192985816459,7708.755340928109,9205.5212215838619,10957.799750171691,6070.4730026406369,13827.252287380681,13827.890132329454,13828.515220379251,13829.127806668052,13829.728141231077,13830.31646910284,6444.7562748788168,-1314.2893467069687,6445.1874338001035,6445.3965676526313,6445.6015188281071,6445.8023709800746]
["Chircani-Zîrneşti","6-6",1626.5012010970952,1626.5012010970952,1626.5012010970952,1626.5012010970952,1626.5012010970952,4516.4101730230877,9062.0957564660021,9177.7218904907786,9635.2333656531573,10028.46663922363,12086.881688456979,14391.61899768609,10052.166350589108,17844.835675806455,17849.125424510094,17853.329378239658,17857.449252894628,17861.486730056502,17865.443457675141,11131.405490262874,3329.6477022946365,11135.808399101938,11137.944032258016,11140.036952750974,11142.088014834071]
["Coşniţa","12-3",1617.9492983806206,1617.9492983806206,1617.9492983806206,1617.9492983806206,1617.9492983806206,2954.3541381327468,6581.0429070426308,6686.7122232305119,6954.5982690878918,6776.1010159458383,8109.6209657739628,9686.4303585432936,5950.1211950655288,12226.739464166552,12274.910394286238,12322.11790580353,12368.381267090477,12413.719361151683,12458.150693331663,6422.174421177343,-2.7596098730693939,6459.469514626383,6477.559518539746,6495.287722374841,6512.6613621332344]
["Criuleni","14-2",3759.6024160145221,3759.6024160145221,3759.6024160145221,3759.6024160145221,3759.6024160145221,5981.9878652110219,9965.0938519633,10037.425342689663,10366.46795694056,10770.895668497937,12465.163459750931,14326.530392589979,10072.770429894779,17261.677982726389,17295.861428989694,17329.361206327736,17362.190988119019,17394.364174274473,17425.893896706821,9548.7906548958526,2269.2982130497107,9574.1316473396928,9586.4233085230608,9598.4691364827595,9610.2740478832638]
["Grozeşti","3-6",2377.7565482126925,2377.7565482126925,2377.7565482126925,2377.7565482126925,2377.7565482126925,6045.4612526270412,10557.880661048266,10570.300069469489,10998.97857104397,12453.139182777391,14725.836999928975,17025.374833767823,11912.878973586674,20561.454612093552,20561.454612093552,20561.454612093552,20561.454612093552,20561.454612093552,20561.454612093552,9453.9521888892396,805.37655038236494,9453.9521888892396,9453.9521888892396,9453.9521888892396,9453.9521888892396]
["Jora de Jos","11-6",1730.561171644255,1730.561171644255,1730.561171644255,1730.561171644255,1730.561171644255,3481.5577135774683,7616.686505529382,7692.3152088783991,8012.1054475627916,8686.7284754697794,10360.053108866734,12172.726050972722,7569.8293788036135,15093.361055558355,15117.827769716252,15141.805149590986,15165.302981868228,15188.330857499925,15210.898175618986,7058.3523896197039,-536.37303009987727,7075.2857272904203,7083.4992512797908,7091.5485047893744,7099.4367732287665]
["Leova Sud","5-4",2636.1273564830904,2636.1273564830904,2636.1273564830904,2636.1273564830904,2636.1273564830904,4373.8540205859736,8920.9179550299359,9073.2131308651497,9507.1776208970095,9965.5847138426943,11813.328980985027,13925.857098317469,9502.0446655981814,17171.243018266036,17176.91178004352,17182.467166585455,17187.911445396552,17193.246838631425,17198.475524001598,10836.560000307991,3153.210453062024,10842.157172013227,10844.872082975708,10847.532695718935,10850.140096207302]
["Lopatna","11-7",2696.8747018338868,2696.8747018338868,2696.8747018338868,2696.8747018338868,2696.8747018338868,5456.566637903994,9183.2404847558701,9233.1380698459288,9601.0625616875695,10621.857336528688,12470.239900757615,14388.141802439633,10189.9715618016,17398.764583868327,17452.653873430791,17505.465377202003,17557.220650897787,17607.940819119664,17657.646583977097,8741.4673098410694,1406.509839151536,8779.5327457469848,8797.9964046581172,8816.0907903910265,8833.8232884092777]
["Pugăcenii","14-11",300.92765958622243,300.92765958622243,300.92765958622243,300.92765958622243,300.92765958622243,3420.9487610847814,7974.0697994550437,8027.5428125525741,8429.1236110257905,9051.3755908092135,11101.773167437595,13314.858257858152,8563.0565194950705,16698.412743789184,16698.719796390182,16699.020707939166,16699.315601257171,16699.60459670881,16699.887812251418,7224.3943292287868,-911.69368930829,7224.6216994773249,7224.7319855312144,7224.8400658640239,7224.9459845901765]
["Roşcani","14-13",2141.8495832690483,2141.8495832690483,2141.8495832690483,2141.8495832690483,2141.8495832690483,5136.9687634244856,9391.0369155939679,{"$f":"$E103+J121","v":9399.5499884737255},9741.8581620674249,11060.168472480564,13092.834235124577,15129.665851097463,10038.937975550305,18375.894426929954,18392.317573448414,18408.412257036503,18424.185046952836,18439.642381070837,18454.79056850648,8507.4122745264049,128.74374568423445,8518.642716610957,8524.0900482160105,8529.4284331889648,8534.6600504624566]
["Şerpeni","14-6",458.02372483739629,458.02372483739629,458.02372483739629,458.02372483739629,458.02372483739629,1103.1287830621025,5678.4345684755117,5811.4906507804544,6110.6029366261919,6116.3405598069166,7577.3851254815036,9322.7395893980738,4585.8331266153555,12165.204321092064,12167.94638650165,12170.633610603045,12173.267090222407,12175.847900249384,12178.37709407582,5315.1362764761416,-2273.9431415250833,5317.1290235848937,5318.0956065764331,5319.0428579081408,5319.9711642132143]
["Suvorov","17-3",2009.972252790853,2009.972252790853,2009.972252790853,2009.972252790853,2009.972252790853,1657.0750331875493,6100.8756225174402,6345.9551027641064,6763.0139298625836,7070.2197439880238,8499.8552414696715,10289.419801026414,6126.0552603974375,13136.350885675187,13149.765343101208,13162.911511378708,13175.794756290657,13188.420336304369,13200.793404717804,8058.841442058625,1004.3443367138555,8071.5453814604098,8077.7074336833775,8083.7462448618862,8089.664279816825]
["Talmaz","17-2",1023.6412487283903,1023.6412487283903,1023.6412487283903,1023.6412487283903,1023.6412487283903,2607.4845650000116,7244.4819070049498,7427.7250007083931,7819.1995850561698,7293.885879862908,9003.9134488801519,11108.819622665003,6992.414375283237,14310.557424410179,14312.818130790933,14315.033623044068,14317.204805452144,14319.332564212051,14321.417767796767,9035.2452638696031,1711.135945045181,9037.6338415668306,9038.7924223852242,9039.9278315872489,9041.0405326052314]
["Teţcani","1-1",12624.00122452812,12624.00122452812,12624.00122452812,12624.00122452812,12624.00122452812,16905.484544766416,21134.23362452006,21287.396408782217,23313.130872963415,26551.929466453523,29745.015266439004,32488.382129946614,24987.474193781709,33711.884029860739,33748.668253058968,33784.716791793238,33820.044359752821,33854.665376353209,33888.593972621595,25330.374236288593,16547.390386554733,25368.868082560002,25387.53954213528,25405.837572519064,25423.769642295163]
[]
["Ha to be rehabbed"]
["Blindeşti","3-2",{"$f":"'System Parameters'!U5","v":521}]
["Cahul","6-9",{"$f":"'System Parameters'!U6","v":1930}]
["Cărpinenii de Sus","4-5-1",{"$f":"'System Parameters'!U7","v":1815}]
["Chircani-Zîrneşti","6-6",{"$f":"'System Parameters'!U8","v":4417}]
["Coşniţa","12-3",{"$f":"'System Parameters'!U9","v":2800}]
["Criuleni","14-2",{"$f":"'System Parameters'!U10","v":677}]
["Grozeşti","3-6",{"$f":"'System Parameters'!U11","v":1018}]
["Jora de Jos","11-6",{"$f":"'System Parameters'!U12","v":1165}]
["Leova Sud","5-4",{"$f":"'System Parameters'!U13","v":963}]
["Lopatna","11-7",{"$f":"'System Parameters'!U14","v":506.70099999999928}]
["Pugăcenii","14-11",{"$f":"'System Parameters'!U15","v":856}]
["Roşcani","14-13",{"$f":"'System Parameters'!U16","v":682}]
["Şerpeni","14-6",{"$f":"'System Parameters'!U17","v":1107}]
["Suvorov","17-3",{"$f":"'System Parameters'!U18","v":13394}]
["Talmaz","17-2",{"$f":"'System Parameters'!U19","v":2468}]
["Teţcani","1-1",{"$f":"'System Parameters'!U20","v":1258}]
[]
["Total Profit excluding rent and wage"]
["Blindeşti","3-2",{"$f":"C128*$C146","v":719671.15029574418},{"$f":"D128*$C146","v":719671.15029574418},719671.15029574418,719671.15029574418,719671.15029574418,1191438.6678270018,3585081.8772516833,3655087.3118050997,3824731.4344636551,3834671.4371383954,4630380.6048065666,{"$f":"N128*$C146","v":5578027.8336206228},3141868.9565052381,7097210.4860881716,7097999.7563678073,7098773.24124185,7099531.2564184098,7100274.1112914402,7101002.1090670098,3384642.7997916439,-573326.91801250458,3385220.8869286189,3385501.2883863715,3385776.0818149699,3386045.3793749963]
["Cahul","6-9",{"$f":"C129*$C147","v":3784903.5039871167},3784903.5039871167,3784903.5039871167,3784903.5039871167,3784903.5039871167,5907335.2373803938,14983188.713759111,15378283.000263048,16151356.174602561,15328369.07049731,{"$f":"M129*$C147","v":18526555.603849843},22510080.536418896,14444164.167401021,28613373.443434559,28613579.553064987,28613781.540502798,28613979.488191854,28614173.476927128,28614363.585887697,18506126.67359776,4336340.3866172154,18506341.008918505,18506444.972374082,18506546.856560547,18506646.703063279]
["Cărpinenii de Sus","4-5-1",3291627.9146556896,3291627.9146556896,3291627.9146556896,3291627.9146556896,3291627.9146556896,3937139.0220045187,12346782.791229339,12610434.711145051,13214687.026925687,13991390.943784518,{"$f":"M130*$C148","v":16708021.01717471},19888406.546561617,11017908.499792757,25096462.901595935,25097620.590177961,25098755.12498834,25099866.969102513,25100956.576334406,25102024.391421653,11697232.638905052,-2385435.1642731479,11698015.192347188,11698394.770289525,11698766.756673014,11699131.303328834]
["Chircani-Zîrneşti","6-6",7184255.8052458698,7184255.8052458698,7184255.8052458698,7184255.8052458698,7184255.8052458698,19948983.734242979,40027276.956310332,40537997.590297766,42558825.776089996,44295737.145450778,{"$f":"M131*$C149","v":53387756.417914473},63567781.112779461,44400418.770552091,78820639.180037111,78839587.00006108,78858155.863684565,78876353.350035578,78894186.886659563,78911663.752551094,49167418.050491117,14707053.901035409,49186865.698833257,49196298.790483654,49205543.220301054,49214602.761522092]
["Coşniţa","12-3",4530258.0354657378,4530258.0354657378,4530258.0354657378,4530258.0354657378,4530258.0354657378,8272191.5867716912,18426920.139719367,18722794.225045435,19472875.153446097,18973082.844648346,{"$f":"M132*$C150","v":22706938.704167094},27122005.003921222,16660339.346183481,34234870.499666348,34369749.10400147,34501930.136249885,34631467.547853336,34758414.211224712,34882821.94132866,17982088.37929656,-7726.9076445943028,18086514.640953872,18137166.651911288,18186805.622649554,18235451.813973058]
["Criuleni","14-2",2545250.8356418316,2545250.8356418316,2545250.8356418316,2545250.8356418316,2545250.8356418316,4049805.7847478618,6746368.5377791543,6795336.9570009019,7018098.8068487588,7291896.3675731029,{"$f":"M133*$C151","v":8438915.6622513812},9699061.0757834166,6819265.5810387656,11686155.994305765,11709298.187426023,11731977.536683878,11754203.298956575,11775984.545983817,11797330.168070517,6464531.2733644927,1536314.8902346541,6481687.1252489723,6490008.5798701122,6498163.6053988282,6506155.5304169692]
["Grozeşti","3-6",2420556.166080521,2420556.166080521,2420556.166080521,2420556.166080521,2420556.166080521,6154279.5551743275,10747922.512947135,10760565.470719941,11196960.185322762,12677295.688067384,{"$f":"M134*$C152","v":14990902.065927697},17331831.580775645,12127310.795111233,20931560.795111235,20931560.795111235,20931560.795111235,20931560.795111235,20931560.795111235,20931560.795111235,9624123.3282892462,819873.32828924747,9624123.3282892462,9624123.3282892462,9624123.3282892462,9624123.3282892462]
["Jora de Jos","11-6",2016103.764965557,2016103.764965557,2016103.764965557,2016103.764965557,2016103.764965557,4056014.7363177505,8873439.77894173,8961547.2183433343,9334102.8464106526,10120038.673922293,{"$f":"M135*$C153","v":12069461.871829744},14181225.849383222,8818851.2263062093,17583765.629725482,17612269.351719435,17640202.999273498,17667577.973876487,17694405.448987413,17720696.374596119,8222980.5339069553,-624874.58006635704,8242707.87229334,8252276.6277409559,8261654.008079621,8270843.8408115134]
["Leova Sud","5-4",2538590.6442932161,2538590.6442932161,2538590.6442932161,2538590.6442932161,2538590.6442932161,4212021.4218242923,8590843.9906938281,8737504.2450231388,9155412.0489238203,9596858.0794305149,{"$f":"M136*$C154","v":11376235.808688581},13410600.385679722,9150469.0129710492,16535907.026590193,16541366.044181909,16546715.881421793,16551958.72191688,16557096.705602063,16562131.92961354,10435607.280296596,3036541.6662987294,10440997.356648738,10443611.815905606,10446173.985977335,10448684.912647631]
["Lopatna","11-7",1366509.1082939303,1366509.1082939303,1366509.1082939303,1366509.1082939303,1366509.1082939303,2764847.771992588,4653157.1368662771,4678440.2931289952,4864868.0010696463,5382105.7342764158,{"$f":"M137*$C155","v":6318683.0279537756},7290485.8394379541,5163268.7803364247,8815971.4134106524,8843277.1703212429,8870036.8120936193,8896261.2610305473,8921961.2209887393,8947147.1817477662,4429310.2273637736,712679.9420079214,4448598.0218027364,4457953.5762366662,4467122.0195819177,4476107.0940602627]
["Pugăcenii","14-11",257594.07660580639,257594.07660580639,257594.07660580639,257594.07660580639,257594.07660580639,2928332.1394885727,6825803.7483335175,6871576.6475450033,7215329.8110380769,7747977.5057326872,{"$f":"M138*$C156","v":9503117.8313265815},11397518.668726578,7329976.3806877807,14293841.308683541,14294104.145709995,14294361.725995926,14294614.154676137,14294861.534782741,14295103.967287214,6184081.5458198413,-780409.79804789624,6184276.1747525902,6184370.5796147194,6184463.0963796042,6184553.7628091909]
["Roşcani","14-13",1460741.4157894908,1460741.4157894908,1460741.4157894908,1460741.4157894908,1460741.4157894908,3503412.6966554993,6404687.1764350859,6410493.0921390811,6643947.2665299838,7543034.8982317448,{"$f":"M139*$C157","v":8929312.9483549614},10318432.11044847,6846555.6993253082,12532359.999166228,12543560.585091818,12554537.159298895,12565294.202021834,12575836.103890311,12586167.167721419,5802055.1712270081,87803.234556647891,5809714.3327286728,5813429.412883319,5817070.1914348742,5820638.1544153951]
["Şerpeni","14-6",507032.26339499769,507032.26339499769,507032.26339499769,507032.26339499769,507032.26339499769,1221163.5628497475,6286027.0673023919,6433320.150413963,6764437.450845194,6770788.9997062571,{"$f":"M140*$C158","v":8388165.3339080242},10320272.725463668,5076517.2711631982,13466881.183448914,13469916.649857325,13472891.406937571,13475806.668876205,13478663.625576068,13481463.443141934,5883855.8580590887,-2517255.0576682673,5886061.8291084776,5887131.8364801118,5888180.4437043117,5889208.0787840281]
["Suvorov","17-3",26921568.353880685,26921568.353880685,26921568.353880685,26921568.353880685,26921568.353880685,22194862.994514033,81715128.087998599,84997722.646422446,90583808.576579452,94698523.250975594,{"$f":"M141*$C159","v":113847061.10424478},137816488.81494778,82052384.157763273,175948283.76273346,176127957.00549757,176304036.78340641,176476594.96575707,176645701.98446071,176811426.86279026,107940122.27493322,13452188.04594538,108110278.83928072,108192813.36675516,108273697.2036801,108352963.36386655]
["Talmaz","17-2",2526346.6018616674,2526346.6018616674,2526346.6018616674,2526346.6018616674,2526346.6018616674,6435271.9064200288,17879381.346488215,18331625.301748313,19297784.575918626,18001310.351501659,{"$f":"M142*$C160","v":22221658.391836215},27416566.828737229,17257278.67819903,35318455.72344432,35324035.146792024,35329502.981672756,35334861.459855892,35340112.768475339,35345259.050922424,22298985.311230179,4223083.5123715065,22304880.320986938,22307739.698446732,22310541.88835733,22313288.034469713]
["Teţcani","1-1",15880993.540456375,15880993.540456375,15880993.540456375,15880993.540456375,15880993.540456375,21267099.557316151,26586865.899646237,26779544.68224803,29327918.638187975,33402327.26879853,{"$f":"M143*$C161","v":37419229.205180265},40870384.71947284,31434242.53577739,42409550.109564811,42455824.662348181,42501173.724075891,42545615.804569051,42589169.043452337,42631851.217557967,31865610.789251052,20816617.106285855,31914036.047860485,31937524.744006183,31960543.666228984,31983102.210007314]
[]
["Total Profit excluding rent and wage (11 selected systems)"]
[]
["Blindeşti",{"$f":"VLOOKUP($A183,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},{"$f":"VLOOKUP($A183,$A$164:$AA$179,C$30,FALSE)","v":719671.15029574418},{"$f":"VLOOKUP($A183,$A$164:$AA$179,D$30,FALSE)","v":719671.15029574418},719671.15029574418,719671.15029574418,719671.15029574418,1191438.6678270018,3585081.8772516833,3655087.3118050997,3824731.4344636551,3834671.4371383954,4630380.6048065666,5578027.8336206228,3141868.9565052381,7097210.4860881716,7097999.7563678073,7098773.24124185,7099531.2564184098,7100274.1112914402,7101002.1090670098,3384642.7997916439,-573326.91801250458,3385220.8869286189,3385501.2883863715,3385776.0818149699,3386045.3793749963]
["Cahul","6-9",3784903.5039871167,{"$f":"VLOOKUP($A184,$A$164:$AA$179,D$30,FALSE)","v":3784903.5039871167},3784903.5039871167,3784903.5039871167,3784903.5039871167,5907335.2373803938,14983188.713759111,15378283.000263048,16151356.174602561,15328369.07049731,18526555.603849843,22510080.536418896,14444164.167401021,28613373.443434559,28613579.553064987,28613781.540502798,28613979.488191854,28614173.476927128,28614363.585887697,18506126.67359776,4336340.3866172154,18506341.008918505,18506444.972374082,18506546.856560547,18506646.703063279]
["Coşniţa","12-3",4530258.0354657378,4530258.0354657378,4530258.0354657378,4530258.0354657378,4530258.0354657378,8272191.5867716912,18426920.139719367,18722794.225045435,19472875.153446097,18973082.844648346,22706938.704167094,27122005.003921222,16660339.346183481,34234870.499666348,34369749.10400147,34501930.136249885,34631467.547853336,34758414.211224712,34882821.94132866,17982088.37929656,-7726.9076445943028,18086514.640953872,18137166.651911288,18186805.622649554,18235451.813973058]
["Criuleni","14-2",2545250.8356418316,2545250.8356418316,2545250.8356418316,2545250.8356418316,2545250.8356418316,4049805.7847478618,6746368.5377791543,6795336.9570009019,7018098.8068487588,7291896.3675731029,8438915.6622513812,9699061.0757834166,6819265.5810387656,11686155.994305765,11709298.187426023,11731977.536683878,11754203.298956575,11775984.545983817,11797330.168070517,6464531.2733644927,1536314.8902346541,6481687.1252489723,6490008.5798701122,6498163.6053988282,6506155.5304169692]
["Grozeşti","3-6",2420556.166080521,2420556.166080521,2420556.166080521,2420556.166080521,2420556.166080521,6154279.5551743275,10747922.512947135,10760565.470719941,11196960.185322762,12677295.688067384,14990902.065927697,17331831.580775645,12127310.795111233,20931560.795111235,20931560.795111235,20931560.795111235,20931560.795111235,20931560.795111235,20931560.795111235,9624123.3282892462,819873.32828924747,9624123.3282892462,9624123.3282892462,9624123.3282892462,9624123.3282892462]
["Jora de Jos","11-6",2016103.764965557,2016103.764965557,2016103.764965557,2016103.764965557,2016103.764965557,4056014.7363177505,8873439.77894173,8961547.2183433343,9334102.8464106526,10120038.673922293,12069461.871829744,14181225.849383222,8818851.2263062093,17583765.629725482,17612269.351719435,17640202.999273498,17667577.973876487,17694405.448987413,17720696.374596119,8222980.5339069553,-624874.58006635704,8242707.87229334,8252276.6277409559,8261654.008079621,8270843.8408115134]
["Leova Sud","5-4",2538590.6442932161,2538590.6442932161,2538590.6442932161,2538590.6442932161,2538590.6442932161,4212021.4218242923,8590843.9906938281,8737504.2450231388,9155412.0489238203,9596858.0794305149,11376235.808688581,13410600.385679722,9150469.0129710492,16535907.026590193,16541366.044181909,16546715.881421793,16551958.72191688,16557096.705602063,16562131.92961354,10435607.280296596,3036541.6662987294,10440997.356648738,10443611.815905606,10446173.985977335,10448684.912647631]
["Lopatna","11-7",1366509.1082939303,1366509.1082939303,1366509.1082939303,1366509.1082939303,1366509.1082939303,2764847.771992588,4653157.1368662771,4678440.2931289952,4864868.0010696463,5382105.7342764158,6318683.0279537756,7290485.8394379541,5163268.7803364247,8815971.4134106524,8843277.1703212429,8870036.8120936193,8896261.2610305473,8921961.2209887393,8947147.1817477662,4429310.2273637736,712679.9420079214,4448598.0218027364,4457953.5762366662,4467122.0195819177,4476107.0940602627]
["Pugăcenii","14-11",257594.07660580639,257594.07660580639,257594.07660580639,257594.07660580639,257594.07660580639,2928332.1394885727,6825803.7483335175,6871576.6475450033,7215329.8110380769,7747977.5057326872,9503117.8313265815,11397518.668726578,7329976.3806877807,14293841.308683541,14294104.145709995,14294361.725995926,14294614.154676137,14294861.534782741,14295103.967287214,6184081.5458198413,-780409.79804789624,6184276.1747525902,6184370.5796147194,6184463.0963796042,6184553.7628091909]
["Roşcani","14-13",1460741.4157894908,1460741.4157894908,1460741.4157894908,1460741.4157894908,1460741.4157894908,3503412.6966554993,6404687.1764350859,6410493.0921390811,6643947.2665299838,7543034.8982317448,8929312.9483549614,10318432.11044847,6846555.6993253082,12532359.999166228,12543560.585091818,12554537.159298895,12565294.202021834,12575836.103890311,12586167.167721419,5802055.1712270081,87803.234556647891,5809714.3327286728,5813429.412883319,5817070.1914348742,5820638.1544153951]
["Chircani-Zîrneşti","6-6",7184255.8052458698,7184255.8052458698,7184255.8052458698,7184255.8052458698,7184255.8052458698,19948983.734242979,40027276.956310332,40537997.590297766,42558825.776089996,44295737.145450778,53387756.417914473,63567781.112779461,44400418.770552091,78820639.180037111,78839587.00006108,78858155.863684565,78876353.350035578,78894186.886659563,78911663.752551094,49167418.050491117,14707053.901035409,49186865.698833257,49196298.790483654,49205543.220301054,49214602.761522092]
["TOTAL",null,{"$f":"SUM(C183:C193)","v":28824434.506664824},{"$f":"SUM(D183:D193)","v":28824434.506664824},28824434.506664824,28824434.506664824,28824434.506664824,62988663.332422957,129864690.5690372,131509626.05131176,137436507.50474602,142791067.44496897,170878260.54707071,202407049.99697521,134902488.71641859,251145655.77621931,251396351.69305706,251642033.69155794,251882802.05008888,252118755.04144916,252349988.97298229,140202965.26344502,23250269.14526847,140397046.44739854,140491185.62369603,140583442.01646754,140673853.28138363]
[]
["Ha to be rehabbed (11 selected systems)"]
["Blindeşti",{"$f":"VLOOKUP($A197,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},{"$f":"VLOOKUP($A197,$A$146:$AA$161,C$30,FALSE)","v":521}]
["Cahul","6-9",{"$f":"VLOOKUP($A198,$A$146:$AA$161,C$30,FALSE)","v":1930}]
["Coşniţa","12-3",2800]
["Criuleni","14-2",677]
["Grozeşti","3-6",1018]
["Jora de Jos","11-6",1165]
["Leova Sud","5-4",963]
["Lopatna","11-7",506.70099999999928]
["Pugăcenii","14-11",856]
["Roşcani","14-13",682]
["Chircani-Zîrneşti","6-6",4417]
["TOTAL",null,{"$f":"SUM(C197:C207)","v":15535.700999999999}]
[]
["Average Profit per hectare excluding rent and wage"]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,null,null,null,null,null,"G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["ALL SYSTEMS",null,{"$f":"C194/$C$208","v":1855.3674859386663},{"$f":"D194/$C$208","v":1855.3674859386663},1855.3674859386663,1855.3674859386663,1855.3674859386663,4054.4461645099223,8359.1136678697148,8464.9946630224003,8846.4954046647799,9191.1570288955081,10999.069855107968,13028.510911543368,8683.3860098375098,16165.71120776715,16181.84797023688,16197.66199745721,16213.159744133136,16228.34753587554,16243.231571783101,9024.56640118428,1496.570328256734,9037.0589938232297,9043.1185321921457,9049.0568797936794,9054.8764604431854]
[]
[]
[]
[]
[]
[]
[]
[]
["Total Annual Rents"]
[]
["Source of data is farm survey.  Variables for analyis (rent, rent_h…) built in do file \"Farm Analysis (P Pleva)"]
[]
[]
["Grand totals (16 systems)",null,null,null,null,"svy linearized : total nonirr_rent_h"]
[null,"rented hectares","rent (lei)","Rent/ha",null,"svy linearized : total irr_rent_h"]
["Non irr",33356.050000000003,25200000,{"$f":"C233/B233","v":755.48513687921672},null,"svy linearized : total nonirr_rent"]
["Irr",1959.345,2128316,{"$f":"C234/B234","v":1086.2385133807472},null,"svy linearized : total irr_rent"]
[null,{"$f":"B233+B234","v":35315.395000000004},{"$f":"C233+C234","v":27328316},{"$f":"C235/B235","v":773.8357733220879}]
[]
[null,null,"Total rent paid (on hectares with crop budget data)\nsvy linearized : total rent, over(CIS_to_num)","Hectares rented (where crop data available)\nsvy linearized : total rent_h, over(CIS_to_num)","Rent per hectare"]
["Blindeşti","3-2",65000,65,{"$f":"C238/D238","v":1000}]
["Cahul","6-9",3015115,2957.2,{"$f":"C239/D239","v":1019.5844041661031}]
["Cărpinenii de Sus","4-5-1",2152966,2211,973.75214834916324]
["Chircani-Zîrneşti","6-6",847969.2,1480.924,572.59467737709701]
["Coşniţa","12-3",2324712,3310.0810000000001,702.3127228608605]
["Criuleni","14-2",580235.30000000005,470.7552,1232.5626992543046]
["Grozeşti","3-6",18130,23.2,781.4655172413793]
["Jora de Jos","11-6",320435.20000000001,322.23289999999997,994.42111590715922]
["Leova Sud","5-4",1175264,704.63630000000001,1667.90158270302]
["Lopatna","11-7",84600,135,626.66666666666663]
["Pugăcenii","14-11",415712.9,558.71289999999999,744.05459405000317]
["Roşcani","14-13",82722.8,91.877290000000002,900.36177601668487]
["Şerpeni","14-6",744067.3,1016.744,731.81380957251781]
["Suvorov","17-3",6303225,11649.83,541.05725147920612]
["Talmaz","17-2",2253120,2623.4,858.85492109476252]
["Teţcani","1-1",1396326,631.70519999999999,2210.4076395128614]
[null,null,{"$f":"SUM(C238:C253)","v":21779600.700000003},{"$f":"SUM(D238:D253)","v":28252.298790000004},770.89658657117718]
["Baseline Rent Per Hecatre (11 selected systems)"]
["Blindeşti",{"$f":"VLOOKUP($A256,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},{"$f":"VLOOKUP($A256,$A$238:$AA$253,C$30,FALSE)","v":65000},{"$f":"VLOOKUP($A256,$A$238:$AA$253,D$30,FALSE)","v":65},{"$f":"VLOOKUP($A256,$A$238:$AA$253,E$30,FALSE)","v":1000}]
["Cahul","6-9",{"$f":"VLOOKUP($A257,$A$238:$AA$253,C$30,FALSE)","v":3015115},2957.2,1019.5844041661031]
["Coşniţa","12-3",2324712,3310.0810000000001,702.3127228608605]
["Criuleni","14-2",580235.30000000005,470.7552,1232.5626992543046]
["Grozeşti","3-6",18130,23.2,781.4655172413793]
["Jora de Jos","11-6",320435.20000000001,322.23289999999997,994.42111590715922]
["Leova Sud","5-4",1175264,704.63630000000001,1667.90158270302]
["Lopatna","11-7",84600,135,626.66666666666663]
["Pugăcenii","14-11",415712.9,558.71289999999999,744.05459405000317]
["Roşcani","14-13",82722.8,91.877290000000002,900.36177601668487]
["Chircani-Zîrneşti","6-6",847969.2,1480.924,572.59467737709701]
["TOTAL",null,{"$f":"SUM(C256:C266)","v":8929896.4000000004},{"$f":"SUM(D256:D266)","v":10119.619589999998},{"$f":"C267/D267","v":882.43400066385323}]
[]
["System Wide Premium for Irrigation Access (by year 5)",null,null,null,0.2,"(source: professional estimation by P. Pleva and T. Osborne)"]
[]
["Year 5 Rent Per Hectare",null,null,null,{"$f":"E267*(1+E269)","v":1058.9208007966238}]
[]
["Total Wages Paid to Labor"]
[]
["Blindeşti","Center"]
["Cahul","South"]
["Cărpinenii de Sus","Center"]
["Chircani-Zîrneşti","South"]
["Coşniţa","Center"]
["Criuleni","Center"]
["Grozeşti","Center"]
["Jora de Jos","Center"]
["Leova Sud","South"]
["Lopatna","Center"]
["Pugăcenii","Center"]
["Roşcani","Center"]
["Şerpeni","Center"]
["Suvorov","South"]
["Talmaz","South"]
["Teţcani","North"]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W"]
[null,null,null,null,null,null,null,"G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[]
["ERR Economic Gains to Employment"]
["Blindeşti","3-2",null,null,null,null,null,{"$f":"INDIRECT(\"'ERR \"&$A300&\"'!\"&H$294&\"42\")","v":131379.53118749999},{"$f":"INDIRECT(\"'ERR \"&$A300&\"'!\"&I$294&\"42\")","v":140410.29937499997},149441.06756249999,173660.72349999993,213225.08734375,273020.97037499998,338533.80859375,409763.60199999984,409763.60199999984,409763.60199999984,409763.60199999984,409763.60199999984,409763.60199999984,409763.60199999984,182730.90699999998,182730.90699999998,182730.90699999998,182730.90699999998,182730.90699999998,182730.90699999998]
["Cahul","6-9",null,null,null,null,null,486774.37968750001,{"$f":"INDIRECT(\"'ERR \"&$A301&\"'!\"&I$294&\"42\")","v":528452.18437499995},570129.98906249995,666045.68749999988,797406.62109374977,1038374.1093749998,1306503.65234375,1601795.2499999995,1601795.2499999995,1601795.2499999995,1601795.2499999995,1601795.2499999995,1601795.2499999995,1601795.2499999995,1021167.4349999997,1021167.4349999997,1021167.4349999997,1021167.4349999997,1021167.4349999997,1021167.4349999997]
["Cărpinenii de Sus","4-5-1",null,null,null,null,null,512762.4140625,540468.66712499992,568174.92018749996,654676.3665,806642.85328124987,1020652.7321249996,1252223.0470312499,1501353.7979999997,1501353.7979999997,1501353.7979999997,1501353.7979999997,1501353.7979999997,1501353.7979999997,1501353.7979999997,666412.03300000005,666412.03300000005,666412.03300000005,666412.03300000005,666412.03300000005,666412.03300000005]
["Chircani-Zîrneşti","6-6",null,null,null,null,null,1997907.75,2056001.0849999997,2114094.42,2394387.6399999992,2943961.8593749995,3646315.7924999991,4386523.5793749997,5164585.2199999988,5164585.2199999988,5164585.2199999988,5164585.2199999988,5164585.2199999988,5164585.2199999988,5164585.2199999988,3272540.9099999992,3272540.9099999992,3272540.9099999992,3272540.9099999992,3272540.9099999992,3272540.9099999992]
["Coşniţa","12-3",null,null,null,null,null,745825.74243749992,792898.47787499987,839971.21331249992,973005.04149999993,1196327.0292187498,1525071.4218749998,1883642.1434687499,2272039.1939999992,2272039.1939999992,2272039.1939999992,2272039.1939999992,2272039.1939999992,2272039.1939999992,2272039.1939999992,1007654.0389999999,1007654.0389999999,1007654.0389999999,1007654.0389999999,1007654.0389999999,1007654.0389999999]
["Criuleni","14-2",null,null,null,null,null,237002.0124375,244146.49987499998,251290.98731249999,285240.20149999997,353552.92046874994,437859.64087499992,526698.40671875002,620069.21799999976,620069.21799999976,620069.21799999976,620069.21799999976,620069.21799999976,620069.21799999976,620069.21799999976,272838.94299999997,272838.94299999997,272838.94299999997,272838.94299999997,272838.94299999997,272838.94299999997]
["Grozeşti","3-6",null,null,null,null,null,466036.27256249997,467653.79812500003,469271.32368749991,522776.89049999998,652786.29828124982,786418.25812499993,921075.11803124996,1056756.8779999998,1056756.8779999998,1056756.8779999998,1056756.8779999998,1056756.8779999998,1056756.8779999998,1056756.8779999998,463576.67300000001,463576.67300000001,463576.67300000001,463576.67300000001,463576.67300000001,463576.67300000001]
["Jora de Jos","11-6",null,null,null,null,null,440855.13600000006,450933.10200000001,461011.06800000003,520736.76799999992,646681.67625000002,795190.29899999988,950089.68425000005,1111379.8319999997,1111379.8319999997,1111379.8319999997,1111379.8319999997,1111379.8319999997,1111379.8319999997,1111379.8319999997,487181.93200000009,487181.93200000009,487181.93200000009,487181.93200000009,487181.93200000009,487181.93200000009]
["Leova Sud","5-4",null,null,null,null,null,384934.47749999998,398714.89500000002,412495.3125,469094.91,574718.85312500002,716585.99249999982,867427.58812500013,1027243.64,1027243.64,1027243.64,1027243.64,1027243.64,1027243.64,1027243.64,650314.53999999992,650314.53999999992,650314.53999999992,650314.53999999992,650314.53999999992,650314.53999999992]
["Lopatna","11-7",null,null,null,null,null,219969.04340699999,221950.68881399999,223932.33422099994,250483.76762799997,312246.49855625001,378451.8327209999,445909.17837024992,514618.5355039998,514618.5355039998,514618.5355039998,514618.5355039998,514618.5355039998,514618.5355039998,514618.5355039998,225381.71550399996,225381.71550399996,225381.71550399996,225381.71550399996,225381.71550399996,225381.71550399996]
["Pugăcenii","14-11",null,null,null,null,null,300504.24956249999,308690.5331249999,316876.81668750005,358992.05249999993,445301.66703124996,549938.45212499995,659767.38778125006,774788.47399999981,774788.47399999981,774788.47399999981,774788.47399999981,774788.47399999981,774788.47399999981,774788.47399999981,342950.40899999999,342950.40899999999,342950.40899999999,342950.40899999999,342950.40899999999,342950.40899999999]
["Roşcani","14-13",null,null,null,null,null,346941.01799999998,346941.01799999998,346941.01799999998,385490.01999999996,481862.52499999991,578235.0299999998,674607.53500000003,770980.03999999969,770980.03999999969,770980.03999999969,770980.03999999969,770980.03999999969,770980.03999999969,770980.03999999969,333097.31999999995,333097.31999999995,333097.31999999995,333097.31999999995,333097.31999999995,333097.31999999995]
["Şerpeni","14-6",null,null,null,null,null,294056.21531249996,312879.78562499996,331703.35593749996,384438.04849999992,472605.63390624995,602923.27462499985,745173.08665624994,899355.06999999972,899355.06999999972,899355.06999999972,899355.06999999972,899355.06999999972,899355.06999999972,899355.06999999972,398531.94499999995,398531.94499999995,398531.94499999995,398531.94499999995,398531.94499999995,398531.94499999995]
["Suvorov","17-3",null,null,null,null,null,3756766.8740625,4028936.3831249997,4301105.8921874994,4991685.5824999996,6010062.9507812485,7744206.4781249985,9655726.984531248,11744624.469999997,11744624.469999997,11744624.469999997,11744624.469999997,11744624.469999997,11744624.469999997,11744624.469999997,7477297.6249999981,7477297.6249999981,7477297.6249999981,7477297.6249999981,7477297.6249999981,7477297.6249999981]
["Talmaz","17-2",null,null,null,null,null,640212.49546875013,692148.27093749994,744084.0464062501,867342.24375000002,1040348.3152343747,{"$f":"INDIRECT(\"'ERR \"&$A314&\"'!\"&M$294&\"42\")","v":1349940.6159374998},1693373.7958593748,2070647.8549999995,2070647.8549999995,2070647.8549999995,2070647.8549999995,2070647.8549999995,2070647.8549999995,2070647.8549999995,1318874.9924999997,1318874.9924999997,1318874.9924999997,1318874.9924999997,1318874.9924999997,1318874.9924999997]
["Teţcani","1-1",null,null,null,null,null,649123.67109374981,658538.12868749991,667952.58628124988,895655.57099999988,1124582.4490624997,1370515.4962499996,1546928.0270312501,1572276.4149999998,1572276.4149999998,1572276.4149999998,1572276.4149999998,1572276.4149999998,1572276.4149999998,1572276.4149999998,1105593.8154999996,1105593.8154999996,1105593.8154999996,1105593.8154999996,1105593.8154999996,1105593.8154999996]
[]
["Calculate Family Portion to subtract"]
["Blindeşti","3-2",null,null,null,null,null,{"$f":"(((INDIRECT(\"'Income \"&$B275&\" Small'!\"&H$293&\"30\")-INDIRECT(\"'Income \"&$B275&\" Small'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A318&\"'!\"&H$294&\"28\")+((INDIRECT(\"'Income \"&$B275&\" Medium'!\"&H$293&\"30\")-INDIRECT(\"'Income \"&$B275&\" Medium'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A318&\"'!\"&H$294&\"32\")+(INDIRECT(\"'Income \"&$B275&\" Large'!\"&H$293&\"30\")-INDIRECT(\"'Income \"&$B275&\" Large'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A318&\"'!\"&H$294&\"36\"))))","v":8071.7920312500019},{"$f":"(((INDIRECT(\"'Income \"&$B275&\" Small'!\"&I$293&\"30\")-INDIRECT(\"'Income \"&$B275&\" Small'!\"&I$293&\"46\"))*INDIRECT(\"'ERR \"&$A318&\"'!\"&I$294&\"28\")+((INDIRECT(\"'Income \"&$B275&\" Medium'!\"&I$293&\"30\")-INDIRECT(\"'Income \"&$B275&\" Medium'!\"&I$293&\"46\"))*INDIRECT(\"'ERR \"&$A318&\"'!\"&I$294&\"32\")+(INDIRECT(\"'Income \"&$B275&\" Large'!\"&I$293&\"30\")-INDIRECT(\"'Income \"&$B275&\" Large'!\"&I$293&\"46\"))*INDIRECT(\"'ERR \"&$A318&\"'!\"&I$294&\"36\"))))","v":8810.6540625000016},9549.5160937500004,11431.531249999998,15315.611328125002,19610.170312499999,24315.208203125003,29430.724999999999,29430.724999999999,29430.724999999999,29430.724999999999,29430.724999999999,29430.724999999999,29430.724999999999,12921.550000000005,12921.550000000005,12921.550000000005,12921.550000000005,12921.550000000005,12921.550000000005]
["Cahul","6-9",null,null,null,null,null,584295.80624999991,{"$f":"(((INDIRECT(\"'Income \"&$B276&\" Small'!\"&I$293&\"30\")-INDIRECT(\"'Income \"&$B276&\" Small'!\"&I$293&\"46\"))*INDIRECT(\"'ERR \"&$A319&\"'!\"&I$294&\"28\")+((INDIRECT(\"'Income \"&$B276&\" Medium'!\"&I$293&\"30\")-INDIRECT(\"'Income \"&$B276&\" Medium'!\"&I$293&\"46\"))*INDIRECT(\"'ERR \"&$A319&\"'!\"&I$294&\"32\")+(INDIRECT(\"'Income \"&$B276&\" Large'!\"&I$293&\"30\")-INDIRECT(\"'Income \"&$B276&\" Large'!\"&I$293&\"46\"))*INDIRECT(\"'ERR \"&$A319&\"'!\"&I$294&\"36\"))))","v":658884.71249999991},733473.61874999991,897847.25,1225904.7656249998,1595400.5625,2006334.6406250007,2458707,2458707,2458707,2458707,2458707,2458707,2458707,1663758.5999999999,1663758.5999999999,1663758.5999999999,1663758.5999999999,1663758.5999999999,1663758.5999999999]
["Cărpinenii de Sus","4-5-1",null,null,null,null,null,33015.384843749998,35285.869687500002,37556.354531250006,44252.043749999997,58468.505859375,73946.348437499983,90685.571484375017,108686.17499999999,108686.17499999999,108686.17499999999,108686.17499999999,108686.17499999999,108686.17499999999,108686.17499999999,47702.650000000023,47702.650000000023,47702.650000000023,47702.650000000023,47702.650000000023,47702.650000000023]
["Chircani-Zîrneşti","6-6",null,null,null,null,null,3262278.15,3366221.4,3470164.65,3971230.9999999991,5108404.375,6303324,7555989.8750000009,8866402,8866402,8866402,8866402,8866402,8866402,8866402,5999719.5999999996,5999719.5999999996,5999719.5999999996,5999719.5999999996,5999719.5999999996,5999719.5999999996]
["Coşniţa","12-3",null,null,null,null,null,44258.086406250004,48114.092812500006,51970.099218750009,62029.006249999991,82891.822265625,105896.86406249998,131044.13164062501,158333.625,158333.625,158333.625,158333.625,158333.625,158333.625,158333.625,69713.750000000029,69713.750000000029,69713.750000000029,69713.750000000029,69713.750000000029,69713.750000000029]
["Criuleni","14-2",null,null,null,null,null,16400.138906250002,16986.287812500002,17572.436718750003,20176.206249999996,26034.353515625,32218.139062499991,38727.562890625006,45562.624999999993,45562.624999999993,45562.624999999993,45562.624999999993,45562.624999999993,45562.624999999993,45562.624999999993,19984.750000000007,19984.750000000007,19984.750000000007,19984.750000000007,19984.750000000007,19984.750000000007]
["Grozeşti","3-6",null,null,null,null,null,37576.731093750001,37709.232187499998,37841.733281250003,42193.593749999993,52926.021484374993,63732.060937499977,74611.712109375003,85564.974999999977,85564.974999999977,85564.974999999977,85564.974999999977,85564.974999999977,85564.974999999977,85564.974999999977,37260.050000000017,37260.050000000017,37260.050000000017,37260.050000000017,37260.050000000017,37260.050000000017]
["Jora de Jos","11-6",null,null,null,null,null,30927.712500000009,31754.160000000003,32580.607500000009,37118.949999999997,47546.53125,58433.249999999993,69779.106250000012,81584.100000000006,81584.100000000006,81584.100000000006,81584.100000000006,81584.100000000006,81584.100000000006,81584.100000000006,35795.800000000025,35795.800000000025,35795.800000000025,35795.800000000025,35795.800000000025,35795.800000000025]
["Leova Sud","5-4",null,null,null,null,null,585162,609800.4,634438.79999999993,732308.00000000012,949605.00000000012,1180590,1425263.0000000005,1683624.0000000002,1683624.0000000002,1683624.0000000002,1683624.0000000002,1683624.0000000002,1683624.0000000002,1683624.0000000002,1139275.2000000002,1139275.2000000002,1139275.2000000002,1139275.2000000002,1139275.2000000002,1139275.2000000002]
["Lopatna","11-7",null,null,null,null,null,16858.541250000002,17020.237500000003,17181.933750000004,19270.7,24312.953125,29445.037499999991,34666.953125,39978.699999999997,39978.699999999997,39978.699999999997,39978.699999999997,39978.699999999997,39978.699999999997,39978.699999999997,17464.600000000009,17464.600000000009,17464.600000000009,17464.600000000009,17464.600000000009,17464.600000000009]
["Pugăcenii","14-11",null,null,null,null,null,22537.528593749998,23209.017187499998,23880.505781250002,27279.993749999998,35032.615234375,43158.28593749999,51657.005859375007,60528.774999999994,60528.774999999994,60528.774999999994,60528.774999999994,60528.774999999994,60528.774999999994,60528.774999999994,26413.950000000015,26413.950000000015,26413.950000000015,26413.950000000015,26413.950000000015,26413.950000000015]
["Roşcani","14-13",null,null,null,null,null,25304.31,25304.31,25304.31,28115.899999999998,35144.875,42173.849999999991,49202.825000000004,56231.799999999996,56231.799999999996,56231.799999999996,56231.799999999996,56231.799999999996,56231.799999999996,56231.799999999996,24707.400000000009,24707.400000000009,24707.400000000009,24707.400000000009,24707.400000000009,24707.400000000009]
["Şerpeni","14-6",null,null,null,null,null,17126.126718750002,18668.978437500002,20211.830156250002,24171.868749999994,32357.685546875004,41400.642187499994,51300.738671875006,62057.974999999999,62057.974999999999,62057.974999999999,62057.974999999999,62057.974999999999,62057.974999999999,62057.974999999999,27348.05000000001,27348.05000000001,27348.05000000001,27348.05000000001,27348.05000000001,27348.05000000001]
["Suvorov","17-3",null,null,null,null,null,4861945.5187499998,5349035.1374999993,5836124.7562499996,7025793.75,9458755.546875,12162322.6875,15136495.171875,18381273,18381273,18381273,18381273,18381273,18381273,18381273,12438245.4,12438245.4,12438245.4,12438245.4,12438245.4,12438245.4]
["Talmaz","17-2",null,null,null,null,null,776638.94062500005,869562.28124999988,962485.62187500007,1172676.6250000002,1594905.9765625,{"$f":"(((INDIRECT(\"'Income \"&$B289&\" Small'!\"&M$293&\"30\")-INDIRECT(\"'Income \"&$B289&\" Small'!\"&M$293&\"46\"))*INDIRECT(\"'ERR \"&$A332&\"'!\"&M$294&\"28\")+((INDIRECT(\"'Income \"&$B289&\" Medium'!\"&M$293&\"30\")-INDIRECT(\"'Income \"&$B289&\" Medium'!\"&M$293&\"46\"))*INDIRECT(\"'ERR \"&$A332&\"'!\"&M$294&\"32\")+(INDIRECT(\"'Income \"&$B289&\" Large'!\"&M$293&\"30\")-INDIRECT(\"'Income \"&$B289&\" Large'!\"&M$293&\"46\"))*INDIRECT(\"'ERR \"&$A332&\"'!\"&M$294&\"36\"))))","v":2068759.4062500002},2594236.9140625005,3171338.5,3171338.5,3171338.5,3171338.5,3171338.5,3171338.5,3171338.5,2145982.2999999998,2145982.2999999998,2145982.2999999998,2145982.2999999998,2145982.2999999998,2145982.2999999998]
["Teţcani","1-1",null,null,null,null,null,-24958.933593749967,-25203.417187499967,-25447.900781249969,-33502.874999999985,-41213.1796875,-50164.593750000022,-56604.472656250007,-57592.625000000007,-57592.625000000007,-57592.625000000007,-57592.625000000007,-57592.625000000007,-57592.625000000007,-57592.625000000007,-40817.262499999968,-40817.262499999968,-40817.262499999968,-40817.262499999968,-40817.262499999968,-40817.262499999968]
[]
["Addition to wage bill (no shawdow wage value correction and family income not accounted for)"]
["Blindeşti","3-2",null,null,null,null,null,{"$f":"H300/(1-'Common Assumptions'!$D$25)-H318","v":648825.8639062501},{"$f":"I300/(1-'Common Assumptions'!$D$25)-I318","v":693240.84281250008},{"$f":"J300/(1-'Common Assumptions'!$D$25)-J318","v":737655.82171875006},{"$f":"K300/(1-'Common Assumptions'!$D$25)-K318","v":856872.08624999982},{"$f":"L300/(1-'Common Assumptions'!$D$25)-L318","v":1050809.8253906253},{"$f":"M300/(1-'Common Assumptions'!$D$25)-M318","v":1345494.6815625001},{"$f":"N300/(1-'Common Assumptions'!$D$25)-N318","v":1668353.8347656254},{"$f":"O300/(1-'Common Assumptions'!$D$25)-O318","v":2019387.2849999995},{"$f":"P300/(1-'Common Assumptions'!$D$25)-P318","v":2019387.2849999995},{"$f":"Q300/(1-'Common Assumptions'!$D$25)-Q318","v":2019387.2849999995},{"$f":"R300/(1-'Common Assumptions'!$D$25)-R318","v":2019387.2849999995},{"$f":"S300/(1-'Common Assumptions'!$D$25)-S318","v":2019387.2849999995},{"$f":"T300/(1-'Common Assumptions'!$D$25)-T318","v":2019387.2849999995},{"$f":"U300/(1-'Common Assumptions'!$D$25)-U318","v":2019387.2849999995},{"$f":"V300/(1-'Common Assumptions'!$D$25)-V318","v":900732.98499999999},{"$f":"W300/(1-'Common Assumptions'!$D$25)-W318","v":900732.98499999999},{"$f":"X300/(1-'Common Assumptions'!$D$25)-X318","v":900732.98499999999},{"$f":"Y300/(1-'Common Assumptions'!$D$25)-Y318","v":900732.98499999999},{"$f":"Z300/(1-'Common Assumptions'!$D$25)-Z318","v":900732.98499999999},{"$f":"AA300/(1-'Common Assumptions'!$D$25)-AA318","v":900732.98499999999}]
["Cahul","6-9",null,null,null,null,null,{"$f":"H301/(1-'Common Assumptions'!$D$25)-H319","v":1849576.0921875006},{"$f":"I301/(1-'Common Assumptions'!$D$25)-I319","v":1983376.2093750006},{"$f":"J301/(1-'Common Assumptions'!$D$25)-J319","v":2117176.3265625006},{"$f":"K301/(1-'Common Assumptions'!$D$25)-K319","v":2432381.1875},{"$f":"L301/(1-'Common Assumptions'!$D$25)-L319","v":2761128.33984375},{"$f":"M301/(1-'Common Assumptions'!$D$25)-M319","v":3596469.984375},{"$f":"N301/(1-'Common Assumptions'!$D$25)-N319","v":4526183.6210937509},{"$f":"O301/(1-'Common Assumptions'!$D$25)-O319","v":5550269.2499999991},{"$f":"P301/(1-'Common Assumptions'!$D$25)-P319","v":5550269.2499999991},{"$f":"Q301/(1-'Common Assumptions'!$D$25)-Q319","v":5550269.2499999991},{"$f":"R301/(1-'Common Assumptions'!$D$25)-R319","v":5550269.2499999991},{"$f":"S301/(1-'Common Assumptions'!$D$25)-S319","v":5550269.2499999991},{"$f":"T301/(1-'Common Assumptions'!$D$25)-T319","v":5550269.2499999991},{"$f":"U301/(1-'Common Assumptions'!$D$25)-U319","v":5550269.2499999991},{"$f":"V301/(1-'Common Assumptions'!$D$25)-V319","v":3442078.5750000002},{"$f":"W301/(1-'Common Assumptions'!$D$25)-W319","v":3442078.5750000002},{"$f":"X301/(1-'Common Assumptions'!$D$25)-X319","v":3442078.5750000002},{"$f":"Y301/(1-'Common Assumptions'!$D$25)-Y319","v":3442078.5750000002},{"$f":"Z301/(1-'Common Assumptions'!$D$25)-Z319","v":3442078.5750000002},{"$f":"AA301/(1-'Common Assumptions'!$D$25)-AA319","v":3442078.5750000002}]
["Cărpinenii de Sus","4-5-1",null,null,null,null,null,{"$f":"H302/(1-'Common Assumptions'!$D$25)-H320","v":2530796.6854687505},{"$f":"I302/(1-'Common Assumptions'!$D$25)-I320","v":2667057.4659375004},{"$f":"J302/(1-'Common Assumptions'!$D$25)-J320","v":2803318.2464062506},{"$f":"K302/(1-'Common Assumptions'!$D$25)-K320","v":3229129.7887500008},{"$f":"L302/(1-'Common Assumptions'!$D$25)-L320","v":3974745.7605468752},{"$f":"M302/(1-'Common Assumptions'!$D$25)-M320","v":5029317.3121874994},{"$f":"N302/(1-'Common Assumptions'!$D$25)-N320","v":6170429.6636718754},{"$f":"O302/(1-'Common Assumptions'!$D$25)-O320","v":7398082.8150000004},{"$f":"P302/(1-'Common Assumptions'!$D$25)-P320","v":7398082.8150000004},{"$f":"Q302/(1-'Common Assumptions'!$D$25)-Q320","v":7398082.8150000004},{"$f":"R302/(1-'Common Assumptions'!$D$25)-R320","v":7398082.8150000004},{"$f":"S302/(1-'Common Assumptions'!$D$25)-S320","v":7398082.8150000004},{"$f":"T302/(1-'Common Assumptions'!$D$25)-T320","v":7398082.8150000004},{"$f":"U302/(1-'Common Assumptions'!$D$25)-U320","v":7398082.8150000004},{"$f":"V302/(1-'Common Assumptions'!$D$25)-V320","v":3284357.5150000011},{"$f":"W302/(1-'Common Assumptions'!$D$25)-W320","v":3284357.5150000011},{"$f":"X302/(1-'Common Assumptions'!$D$25)-X320","v":3284357.5150000011},{"$f":"Y302/(1-'Common Assumptions'!$D$25)-Y320","v":3284357.5150000011},{"$f":"Z302/(1-'Common Assumptions'!$D$25)-Z320","v":3284357.5150000011},{"$f":"AA302/(1-'Common Assumptions'!$D$25)-AA320","v":3284357.5150000011}]
["Chircani-Zîrneşti","6-6",null,null,null,null,null,{"$f":"H303/(1-'Common Assumptions'!$D$25)-H321","v":6727260.6000000015},{"$f":"I303/(1-'Common Assumptions'!$D$25)-I321","v":6913784.0250000004},{"$f":"J303/(1-'Common Assumptions'!$D$25)-J321","v":7100307.4500000011},{"$f":"K303/(1-'Common Assumptions'!$D$25)-K321","v":8000707.2000000002},{"$f":"L303/(1-'Common Assumptions'!$D$25)-L321","v":9611404.9218750019},{"$f":"M303/(1-'Common Assumptions'!$D$25)-M321","v":11928254.962499999},{"$f":"N303/(1-'Common Assumptions'!$D$25)-N321","v":14376628.021875005},{"$f":"O303/(1-'Common Assumptions'!$D$25)-O321","v":16956524.100000001},{"$f":"P303/(1-'Common Assumptions'!$D$25)-P321","v":16956524.100000001},{"$f":"Q303/(1-'Common Assumptions'!$D$25)-Q321","v":16956524.100000001},{"$f":"R303/(1-'Common Assumptions'!$D$25)-R321","v":16956524.100000001},{"$f":"S303/(1-'Common Assumptions'!$D$25)-S321","v":16956524.100000001},{"$f":"T303/(1-'Common Assumptions'!$D$25)-T321","v":16956524.100000001},{"$f":"U303/(1-'Common Assumptions'!$D$25)-U321","v":16956524.100000001},{"$f":"V303/(1-'Common Assumptions'!$D$25)-V321","v":10362984.949999999},{"$f":"W303/(1-'Common Assumptions'!$D$25)-W321","v":10362984.949999999},{"$f":"X303/(1-'Common Assumptions'!$D$25)-X321","v":10362984.949999999},{"$f":"Y303/(1-'Common Assumptions'!$D$25)-Y321","v":10362984.949999999},{"$f":"Z303/(1-'Common Assumptions'!$D$25)-Z321","v":10362984.949999999},{"$f":"AA303/(1-'Common Assumptions'!$D$25)-AA321","v":10362984.949999999}]
["Coşniţa","12-3",null,null,null,null,null,{"$f":"H304/(1-'Common Assumptions'!$D$25)-H322","v":3684870.6257812507},{"$f":"I304/(1-'Common Assumptions'!$D$25)-I322","v":3916378.2965625003},{"$f":"J304/(1-'Common Assumptions'!$D$25)-J322","v":4147885.9673437509},{"$f":"K304/(1-'Common Assumptions'!$D$25)-K322","v":4802996.2012500009},{"$f":"L304/(1-'Common Assumptions'!$D$25)-L322","v":5898743.3238281254},{"$f":"M304/(1-'Common Assumptions'!$D$25)-M322","v":7519460.2453125007},{"$f":"N304/(1-'Common Assumptions'!$D$25)-N322","v":9287166.5857031271},{"$f":"O304/(1-'Common Assumptions'!$D$25)-O322","v":11201862.344999999},{"$f":"P304/(1-'Common Assumptions'!$D$25)-P322","v":11201862.344999999},{"$f":"Q304/(1-'Common Assumptions'!$D$25)-Q322","v":11201862.344999999},{"$f":"R304/(1-'Common Assumptions'!$D$25)-R322","v":11201862.344999999},{"$f":"S304/(1-'Common Assumptions'!$D$25)-S322","v":11201862.344999999},{"$f":"T304/(1-'Common Assumptions'!$D$25)-T322","v":11201862.344999999},{"$f":"U304/(1-'Common Assumptions'!$D$25)-U322","v":11201862.344999999},{"$f":"V304/(1-'Common Assumptions'!$D$25)-V322","v":4968556.4450000003},{"$f":"W304/(1-'Common Assumptions'!$D$25)-W322","v":4968556.4450000003},{"$f":"X304/(1-'Common Assumptions'!$D$25)-X322","v":4968556.4450000003},{"$f":"Y304/(1-'Common Assumptions'!$D$25)-Y322","v":4968556.4450000003},{"$f":"Z304/(1-'Common Assumptions'!$D$25)-Z322","v":4968556.4450000003},{"$f":"AA304/(1-'Common Assumptions'!$D$25)-AA322","v":4968556.4450000003}]
["Criuleni","14-2",null,null,null,null,null,{"$f":"H305/(1-'Common Assumptions'!$D$25)-H323","v":1168609.9232812503},{"$f":"I305/(1-'Common Assumptions'!$D$25)-I323","v":1203746.2115625001},{"$f":"J305/(1-'Common Assumptions'!$D$25)-J323","v":1238882.4998437501},{"$f":"K305/(1-'Common Assumptions'!$D$25)-K323","v":1406024.80125},{"$f":"L305/(1-'Common Assumptions'!$D$25)-L323","v":1741730.2488281252},{"$f":"M305/(1-'Common Assumptions'!$D$25)-M323","v":2157080.0653125001},{"$f":"N305/(1-'Common Assumptions'!$D$25)-N323","v":2594764.4707031255},{"$f":"O305/(1-'Common Assumptions'!$D$25)-O323","v":3054783.4649999994},{"$f":"P305/(1-'Common Assumptions'!$D$25)-P323","v":3054783.4649999994},{"$f":"Q305/(1-'Common Assumptions'!$D$25)-Q323","v":3054783.4649999994},{"$f":"R305/(1-'Common Assumptions'!$D$25)-R323","v":3054783.4649999994},{"$f":"S305/(1-'Common Assumptions'!$D$25)-S323","v":3054783.4649999994},{"$f":"T305/(1-'Common Assumptions'!$D$25)-T323","v":3054783.4649999994},{"$f":"U305/(1-'Common Assumptions'!$D$25)-U323","v":3054783.4649999994},{"$f":"V305/(1-'Common Assumptions'!$D$25)-V323","v":1344209.9650000001},{"$f":"W305/(1-'Common Assumptions'!$D$25)-W323","v":1344209.9650000001},{"$f":"X305/(1-'Common Assumptions'!$D$25)-X323","v":1344209.9650000001},{"$f":"Y305/(1-'Common Assumptions'!$D$25)-Y323","v":1344209.9650000001},{"$f":"Z305/(1-'Common Assumptions'!$D$25)-Z323","v":1344209.9650000001},{"$f":"AA305/(1-'Common Assumptions'!$D$25)-AA323","v":1344209.9650000001}]
["Grozeşti","3-6",null,null,null,null,null,{"$f":"H306/(1-'Common Assumptions'!$D$25)-H324","v":2292604.6317187506},{"$f":"I306/(1-'Common Assumptions'!$D$25)-I324","v":2300559.7584375003},{"$f":"J306/(1-'Common Assumptions'!$D$25)-J324","v":2308514.8851562501},{"$f":"K306/(1-'Common Assumptions'!$D$25)-K324","v":2571690.8587500006},{"$f":"L306/(1-'Common Assumptions'!$D$25)-L324","v":3211005.4699218748},{"$f":"M306/(1-'Common Assumptions'!$D$25)-M324","v":3868359.2296875003},{"$f":"N306/(1-'Common Assumptions'!$D$25)-N324","v":4530763.8780468758},{"$f":"O306/(1-'Common Assumptions'!$D$25)-O324","v":5198219.415000001},{"$f":"P306/(1-'Common Assumptions'!$D$25)-P324","v":5198219.415000001},{"$f":"Q306/(1-'Common Assumptions'!$D$25)-Q324","v":5198219.415000001},{"$f":"R306/(1-'Common Assumptions'!$D$25)-R324","v":5198219.415000001},{"$f":"S306/(1-'Common Assumptions'!$D$25)-S324","v":5198219.415000001},{"$f":"T306/(1-'Common Assumptions'!$D$25)-T324","v":5198219.415000001},{"$f":"U306/(1-'Common Assumptions'!$D$25)-U324","v":5198219.415000001},{"$f":"V306/(1-'Common Assumptions'!$D$25)-V324","v":2280623.3150000009},{"$f":"W306/(1-'Common Assumptions'!$D$25)-W324","v":2280623.3150000009},{"$f":"X306/(1-'Common Assumptions'!$D$25)-X324","v":2280623.3150000009},{"$f":"Y306/(1-'Common Assumptions'!$D$25)-Y324","v":2280623.3150000009},{"$f":"Z306/(1-'Common Assumptions'!$D$25)-Z324","v":2280623.3150000009},{"$f":"AA306/(1-'Common Assumptions'!$D$25)-AA324","v":2280623.3150000009}]
["Jora de Jos","11-6",null,null,null,null,null,{"$f":"H307/(1-'Common Assumptions'!$D$25)-H325","v":2173347.9675000007},{"$f":"I307/(1-'Common Assumptions'!$D$25)-I325","v":2222911.3500000006},{"$f":"J307/(1-'Common Assumptions'!$D$25)-J325","v":2272474.7325000009},{"$f":"K307/(1-'Common Assumptions'!$D$25)-K325","v":2566564.89},{"$f":"L307/(1-'Common Assumptions'!$D$25)-L325","v":3185861.850000001},{"$f":"M307/(1-'Common Assumptions'!$D$25)-M325","v":3917518.2450000001},{"$f":"N307/(1-'Common Assumptions'!$D$25)-N325","v":4680669.3150000013},{"$f":"O307/(1-'Common Assumptions'!$D$25)-O325","v":5475315.0600000005},{"$f":"P307/(1-'Common Assumptions'!$D$25)-P325","v":5475315.0600000005},{"$f":"Q307/(1-'Common Assumptions'!$D$25)-Q325","v":5475315.0600000005},{"$f":"R307/(1-'Common Assumptions'!$D$25)-R325","v":5475315.0600000005},{"$f":"S307/(1-'Common Assumptions'!$D$25)-S325","v":5475315.0600000005},{"$f":"T307/(1-'Common Assumptions'!$D$25)-T325","v":5475315.0600000005},{"$f":"U307/(1-'Common Assumptions'!$D$25)-U325","v":5475315.0600000005},{"$f":"V307/(1-'Common Assumptions'!$D$25)-V325","v":2400113.8600000013},{"$f":"W307/(1-'Common Assumptions'!$D$25)-W325","v":2400113.8600000013},{"$f":"X307/(1-'Common Assumptions'!$D$25)-X325","v":2400113.8600000013},{"$f":"Y307/(1-'Common Assumptions'!$D$25)-Y325","v":2400113.8600000013},{"$f":"Z307/(1-'Common Assumptions'!$D$25)-Z325","v":2400113.8600000013},{"$f":"AA307/(1-'Common Assumptions'!$D$25)-AA325","v":2400113.8600000013}]
["Leova Sud","5-4",null,null,null,null,null,{"$f":"H308/(1-'Common Assumptions'!$D$25)-H326","v":1339510.3875000004},{"$f":"I308/(1-'Common Assumptions'!$D$25)-I326","v":1383774.0750000007},{"$f":"J308/(1-'Common Assumptions'!$D$25)-J326","v":1428037.7625000007},{"$f":"K308/(1-'Common Assumptions'!$D$25)-K326","v":1613166.5500000003},{"$f":"L308/(1-'Common Assumptions'!$D$25)-L326","v":1923989.2656250009},{"$f":"M308/(1-'Common Assumptions'!$D$25)-M326","v":2402339.9624999999},{"$f":"N308/(1-'Common Assumptions'!$D$25)-N326","v":2911874.9406250012},{"$f":"O308/(1-'Common Assumptions'!$D$25)-O326","v":3452594.2000000011},{"$f":"P308/(1-'Common Assumptions'!$D$25)-P326","v":3452594.2000000011},{"$f":"Q308/(1-'Common Assumptions'!$D$25)-Q326","v":3452594.2000000011},{"$f":"R308/(1-'Common Assumptions'!$D$25)-R326","v":3452594.2000000011},{"$f":"S308/(1-'Common Assumptions'!$D$25)-S326","v":3452594.2000000011},{"$f":"T308/(1-'Common Assumptions'!$D$25)-T326","v":3452594.2000000011},{"$f":"U308/(1-'Common Assumptions'!$D$25)-U326","v":3452594.2000000011},{"$f":"V308/(1-'Common Assumptions'!$D$25)-V326","v":2112297.5},{"$f":"W308/(1-'Common Assumptions'!$D$25)-W326","v":2112297.5},{"$f":"X308/(1-'Common Assumptions'!$D$25)-X326","v":2112297.5},{"$f":"Y308/(1-'Common Assumptions'!$D$25)-Y326","v":2112297.5},{"$f":"Z308/(1-'Common Assumptions'!$D$25)-Z326","v":2112297.5},{"$f":"AA308/(1-'Common Assumptions'!$D$25)-AA326","v":2112297.5}]
["Lopatna","11-7",null,null,null,null,null,{"$f":"H309/(1-'Common Assumptions'!$D$25)-H327","v":1082986.6757850002},{"$f":"I309/(1-'Common Assumptions'!$D$25)-I327","v":1092733.2065700002},{"$f":"J309/(1-'Common Assumptions'!$D$25)-J327","v":1102479.7373549999},{"$f":"K309/(1-'Common Assumptions'!$D$25)-K327","v":1233148.1381400002},{"$f":"L309/(1-'Common Assumptions'!$D$25)-L327","v":1536919.5396562503},{"$f":"M309/(1-'Common Assumptions'!$D$25)-M327","v":1862814.1261049998},{"$f":"N309/(1-'Common Assumptions'!$D$25)-N327","v":2194878.9387262501},{"$f":"O309/(1-'Common Assumptions'!$D$25)-O327","v":2533113.9775199993},{"$f":"P309/(1-'Common Assumptions'!$D$25)-P327","v":2533113.9775199993},{"$f":"Q309/(1-'Common Assumptions'!$D$25)-Q327","v":2533113.9775199993},{"$f":"R309/(1-'Common Assumptions'!$D$25)-R327","v":2533113.9775199993},{"$f":"S309/(1-'Common Assumptions'!$D$25)-S327","v":2533113.9775199993},{"$f":"T309/(1-'Common Assumptions'!$D$25)-T327","v":2533113.9775199993},{"$f":"U309/(1-'Common Assumptions'!$D$25)-U327","v":2533113.9775199993},{"$f":"V309/(1-'Common Assumptions'!$D$25)-V327","v":1109443.97752},{"$f":"W309/(1-'Common Assumptions'!$D$25)-W327","v":1109443.97752},{"$f":"X309/(1-'Common Assumptions'!$D$25)-X327","v":1109443.97752},{"$f":"Y309/(1-'Common Assumptions'!$D$25)-Y327","v":1109443.97752},{"$f":"Z309/(1-'Common Assumptions'!$D$25)-Z327","v":1109443.97752},{"$f":"AA309/(1-'Common Assumptions'!$D$25)-AA327","v":1109443.97752}]
["Pugăcenii","14-11",null,null,null,null,null,{"$f":"H310/(1-'Common Assumptions'!$D$25)-H328","v":1479983.7192187503},{"$f":"I310/(1-'Common Assumptions'!$D$25)-I328","v":1520243.6484375},{"$f":"J310/(1-'Common Assumptions'!$D$25)-J328","v":1560503.5776562504},{"$f":"K310/(1-'Common Assumptions'!$D$25)-K328","v":1767680.26875},{"$f":"L310/(1-'Common Assumptions'!$D$25)-L328","v":2191475.7199218753},{"$f":"M310/(1-'Common Assumptions'!$D$25)-M328","v":2706533.9746875004},{"$f":"N310/(1-'Common Assumptions'!$D$25)-N328","v":3247179.933046876},{"$f":"O310/(1-'Common Assumptions'!$D$25)-O328","v":3813413.5950000002},{"$f":"P310/(1-'Common Assumptions'!$D$25)-P328","v":3813413.5950000002},{"$f":"Q310/(1-'Common Assumptions'!$D$25)-Q328","v":3813413.5950000002},{"$f":"R310/(1-'Common Assumptions'!$D$25)-R328","v":3813413.5950000002},{"$f":"S310/(1-'Common Assumptions'!$D$25)-S328","v":3813413.5950000002},{"$f":"T310/(1-'Common Assumptions'!$D$25)-T328","v":3813413.5950000002},{"$f":"U310/(1-'Common Assumptions'!$D$25)-U328","v":3813413.5950000002},{"$f":"V310/(1-'Common Assumptions'!$D$25)-V328","v":1688338.0950000004},{"$f":"W310/(1-'Common Assumptions'!$D$25)-W328","v":1688338.0950000004},{"$f":"X310/(1-'Common Assumptions'!$D$25)-X328","v":1688338.0950000004},{"$f":"Y310/(1-'Common Assumptions'!$D$25)-Y328","v":1688338.0950000004},{"$f":"Z310/(1-'Common Assumptions'!$D$25)-Z328","v":1688338.0950000004},{"$f":"AA310/(1-'Common Assumptions'!$D$25)-AA328","v":1688338.0950000004}]
["Roşcani","14-13",null,null,null,null,null,{"$f":"H311/(1-'Common Assumptions'!$D$25)-H329","v":1709400.7800000003},{"$f":"I311/(1-'Common Assumptions'!$D$25)-I329","v":1709400.7800000003},{"$f":"J311/(1-'Common Assumptions'!$D$25)-J329","v":1709400.7800000003},{"$f":"K311/(1-'Common Assumptions'!$D$25)-K329","v":1899334.2000000004},{"$f":"L311/(1-'Common Assumptions'!$D$25)-L329","v":2374167.75},{"$f":"M311/(1-'Common Assumptions'!$D$25)-M329","v":2849001.2999999993},{"$f":"N311/(1-'Common Assumptions'!$D$25)-N329","v":3323834.8500000006},{"$f":"O311/(1-'Common Assumptions'!$D$25)-O329","v":3798668.3999999994},{"$f":"P311/(1-'Common Assumptions'!$D$25)-P329","v":3798668.3999999994},{"$f":"Q311/(1-'Common Assumptions'!$D$25)-Q329","v":3798668.3999999994},{"$f":"R311/(1-'Common Assumptions'!$D$25)-R329","v":3798668.3999999994},{"$f":"S311/(1-'Common Assumptions'!$D$25)-S329","v":3798668.3999999994},{"$f":"T311/(1-'Common Assumptions'!$D$25)-T329","v":3798668.3999999994},{"$f":"U311/(1-'Common Assumptions'!$D$25)-U329","v":3798668.3999999994},{"$f":"V311/(1-'Common Assumptions'!$D$25)-V329","v":1640779.2000000002},{"$f":"W311/(1-'Common Assumptions'!$D$25)-W329","v":1640779.2000000002},{"$f":"X311/(1-'Common Assumptions'!$D$25)-X329","v":1640779.2000000002},{"$f":"Y311/(1-'Common Assumptions'!$D$25)-Y329","v":1640779.2000000002},{"$f":"Z311/(1-'Common Assumptions'!$D$25)-Z329","v":1640779.2000000002},{"$f":"AA311/(1-'Common Assumptions'!$D$25)-AA329","v":1640779.2000000002}]
["Şerpeni","14-6",null,null,null,null,null,{"$f":"H312/(1-'Common Assumptions'!$D$25)-H330","v":1453154.9498437501},{"$f":"I312/(1-'Common Assumptions'!$D$25)-I330","v":1545729.9496875},{"$f":"J312/(1-'Common Assumptions'!$D$25)-J330","v":1638304.9495312502},{"$f":"K312/(1-'Common Assumptions'!$D$25)-K330","v":1898018.37375},{"$f":"L312/(1-'Common Assumptions'!$D$25)-L330","v":2330670.4839843754},{"$f":"M312/(1-'Common Assumptions'!$D$25)-M330","v":2973215.7309375},{"$f":"N312/(1-'Common Assumptions'!$D$25)-N330","v":3674564.6946093757},{"$f":"O312/(1-'Common Assumptions'!$D$25)-O330","v":4434717.375},{"$f":"P312/(1-'Common Assumptions'!$D$25)-P330","v":4434717.375},{"$f":"Q312/(1-'Common Assumptions'!$D$25)-Q330","v":4434717.375},{"$f":"R312/(1-'Common Assumptions'!$D$25)-R330","v":4434717.375},{"$f":"S312/(1-'Common Assumptions'!$D$25)-S330","v":4434717.375},{"$f":"T312/(1-'Common Assumptions'!$D$25)-T330","v":4434717.375},{"$f":"U312/(1-'Common Assumptions'!$D$25)-U330","v":4434717.375},{"$f":"V312/(1-'Common Assumptions'!$D$25)-V330","v":1965311.675},{"$f":"W312/(1-'Common Assumptions'!$D$25)-W330","v":1965311.675},{"$f":"X312/(1-'Common Assumptions'!$D$25)-X330","v":1965311.675},{"$f":"Y312/(1-'Common Assumptions'!$D$25)-Y330","v":1965311.675},{"$f":"Z312/(1-'Common Assumptions'!$D$25)-Z330","v":1965311.675},{"$f":"AA312/(1-'Common Assumptions'!$D$25)-AA330","v":1965311.675}]
["Suvorov","17-3",null,null,null,null,null,{"$f":"H313/(1-'Common Assumptions'!$D$25)-H331","v":13921888.851562504},{"$f":"I313/(1-'Common Assumptions'!$D$25)-I331","v":14795646.778125003},{"$f":"J313/(1-'Common Assumptions'!$D$25)-J331","v":15669404.704687504},{"$f":"K313/(1-'Common Assumptions'!$D$25)-K331","v":17932634.162500001},{"$f":"L313/(1-'Common Assumptions'!$D$25)-L331","v":20591559.20703125},{"$f":"M313/(1-'Common Assumptions'!$D$25)-M331","v":26558709.703125},{"$f":"N313/(1-'Common Assumptions'!$D$25)-N331","v":33142139.750781253},{"$f":"O313/(1-'Common Assumptions'!$D$25)-O331","v":40341849.349999994},{"$f":"P313/(1-'Common Assumptions'!$D$25)-P331","v":40341849.349999994},{"$f":"Q313/(1-'Common Assumptions'!$D$25)-Q331","v":40341849.349999994},{"$f":"R313/(1-'Common Assumptions'!$D$25)-R331","v":40341849.349999994},{"$f":"S313/(1-'Common Assumptions'!$D$25)-S331","v":40341849.349999994},{"$f":"T313/(1-'Common Assumptions'!$D$25)-T331","v":40341849.349999994},{"$f":"U313/(1-'Common Assumptions'!$D$25)-U331","v":40341849.349999994},{"$f":"V313/(1-'Common Assumptions'!$D$25)-V331","v":24948242.725000001},{"$f":"W313/(1-'Common Assumptions'!$D$25)-W331","v":24948242.725000001},{"$f":"X313/(1-'Common Assumptions'!$D$25)-X331","v":24948242.725000001},{"$f":"Y313/(1-'Common Assumptions'!$D$25)-Y331","v":24948242.725000001},{"$f":"Z313/(1-'Common Assumptions'!$D$25)-Z331","v":24948242.725000001},{"$f":"AA313/(1-'Common Assumptions'!$D$25)-AA331","v":24948242.725000001}]
["Talmaz","17-2",null,null,null,null,null,{"$f":"H314/(1-'Common Assumptions'!$D$25)-H332","v":2424423.5367187513},{"$f":"I314/(1-'Common Assumptions'!$D$25)-I332","v":2591179.0734375003},{"$f":"J314/(1-'Common Assumptions'!$D$25)-J332","v":2757934.6101562511},{"$f":"K314/(1-'Common Assumptions'!$D$25)-K332","v":3164034.5937500009},{"$f":"L314/(1-'Common Assumptions'!$D$25)-L332","v":3606835.599609375},{"$f":"M314/(1-'Common Assumptions'!$D$25)-M332","v":4680943.6734375004},{"$f":"N314/(1-'Common Assumptions'!$D$25)-N332","v":5872632.0652343761},{"$f":"O314/(1-'Common Assumptions'!$D$25)-O332","v":7181900.7750000004},{"$f":"P314/(1-'Common Assumptions'!$D$25)-P332","v":7181900.7750000004},{"$f":"Q314/(1-'Common Assumptions'!$D$25)-Q332","v":7181900.7750000004},{"$f":"R314/(1-'Common Assumptions'!$D$25)-R332","v":7181900.7750000004},{"$f":"S314/(1-'Common Assumptions'!$D$25)-S332","v":7181900.7750000004},{"$f":"T314/(1-'Common Assumptions'!$D$25)-T332","v":7181900.7750000004},{"$f":"U314/(1-'Common Assumptions'!$D$25)-U332","v":7181900.7750000004},{"$f":"V314/(1-'Common Assumptions'!$D$25)-V332","v":4448392.6625000006},{"$f":"W314/(1-'Common Assumptions'!$D$25)-W332","v":4448392.6625000006},{"$f":"X314/(1-'Common Assumptions'!$D$25)-X332","v":4448392.6625000006},{"$f":"Y314/(1-'Common Assumptions'!$D$25)-Y332","v":4448392.6625000006},{"$f":"Z314/(1-'Common Assumptions'!$D$25)-Z332","v":4448392.6625000006},{"$f":"AA314/(1-'Common Assumptions'!$D$25)-AA332","v":4448392.6625000006}]
["Teţcani","1-1",null,null,null,null,null,{"$f":"H315/(1-'Common Assumptions'!$D$25)-H333","v":3270577.2890625},{"$f":"I315/(1-'Common Assumptions'!$D$25)-I333","v":3317894.0606249999},{"$f":"J315/(1-'Common Assumptions'!$D$25)-J333","v":3365210.8321875003},{"$f":"K315/(1-'Common Assumptions'!$D$25)-K333","v":4511780.7300000004},{"$f":"L315/(1-'Common Assumptions'!$D$25)-L333","v":5664125.4249999998},{"$f":"M315/(1-'Common Assumptions'!$D$25)-M333","v":6902742.0749999993},{"$f":"N315/(1-'Common Assumptions'!$D$25)-N333","v":7791244.6078125024},{"$f":"O315/(1-'Common Assumptions'!$D$25)-O333","v":7918974.7000000011},{"$f":"P315/(1-'Common Assumptions'!$D$25)-P333","v":7918974.7000000011},{"$f":"Q315/(1-'Common Assumptions'!$D$25)-Q333","v":7918974.7000000011},{"$f":"R315/(1-'Common Assumptions'!$D$25)-R333","v":7918974.7000000011},{"$f":"S315/(1-'Common Assumptions'!$D$25)-S333","v":7918974.7000000011},{"$f":"T315/(1-'Common Assumptions'!$D$25)-T333","v":7918974.7000000011},{"$f":"U315/(1-'Common Assumptions'!$D$25)-U333","v":7918974.7000000011},{"$f":"V315/(1-'Common Assumptions'!$D$25)-V333","v":5568786.3399999989},{"$f":"W315/(1-'Common Assumptions'!$D$25)-W333","v":5568786.3399999989},{"$f":"X315/(1-'Common Assumptions'!$D$25)-X333","v":5568786.3399999989},{"$f":"Y315/(1-'Common Assumptions'!$D$25)-Y333","v":5568786.3399999989},{"$f":"Z315/(1-'Common Assumptions'!$D$25)-Z333","v":5568786.3399999989},{"$f":"AA315/(1-'Common Assumptions'!$D$25)-AA333","v":5568786.3399999989}]
[]
["Baseline wage bill (before expansion of irrigation)"]
["Blindeşti","3-2",{"$f":"(((INDIRECT(\"'Income \"&$B275&\" Small'!\"&H$293&\"45\")-INDIRECT(\"'Income \"&$B275&\" Small'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A354&\"'!\"&H$294&\"28\")+((INDIRECT(\"'Income \"&$B275&\" Medium'!\"&H$293&\"45\")-INDIRECT(\"'Income \"&$B275&\" Medium'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A354&\"'!\"&H$294&\"32\")+(INDIRECT(\"'Income \"&$B275&\" Large'!\"&H$293&\"45\")-INDIRECT(\"'Income \"&$B275&\" Large'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A354&\"'!\"&H$294&\"36\"))))","v":162963.18437500001}]
["Cahul","6-9",{"$f":"(((INDIRECT(\"'Income \"&$B276&\" Small'!\"&H$293&\"45\")-INDIRECT(\"'Income \"&$B276&\" Small'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A355&\"'!\"&H$294&\"28\")+((INDIRECT(\"'Income \"&$B276&\" Medium'!\"&H$293&\"45\")-INDIRECT(\"'Income \"&$B276&\" Medium'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A355&\"'!\"&H$294&\"32\")+(INDIRECT(\"'Income \"&$B276&\" Large'!\"&H$293&\"45\")-INDIRECT(\"'Income \"&$B276&\" Large'!\"&H$293&\"46\"))*INDIRECT(\"'ERR \"&$A355&\"'!\"&H$294&\"36\"))))","v":593139.90625}]
["Cărpinenii de Sus","4-5-1",603762.67812500009]
["Chircani-Zîrneşti","6-6",1759196.375]
["Coşniţa","12-3",879990.421875]
["Criuleni","14-2",254738.49687500001]
["Grozeşti","3-6",479434.22812500002]
["Jora de Jos","11-6",457429.47500000009]
["Leova Sud","5-4",373284.625]
["Lopatna","11-7",224314.75257499999]
["Pugăcenii","14-11",337034.10312499997]
["Roşcani","14-13",318651.60000000003]
["Şerpeni","14-6",345067.84062500007]
["Suvorov","17-3",4302648.21875]
["Talmaz","17-2",773987.015625]
["Teţcani","1-1",663976.3125]
[]
["Total wage bill by year"]
["Blindeşti","3-2",{"$f":"$C354+C336","v":162963.18437500001},{"$f":"$C354+D336","v":162963.18437500001},162963.18437500001,162963.18437500001,162963.18437500001,811789.04828125006,856204.02718750015,900619.00609375001,1019835.2706249999,1213773.0097656252,1508457.8659375,1831317.0191406254,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,1063696.1693750001,1063696.1693750001,1063696.1693750001,1063696.1693750001,1063696.1693750001,1063696.1693750001]
["Cahul","6-9",593139.90625,{"$f":"$C355+D337","v":593139.90625},593139.90625,593139.90625,593139.90625,2442715.9984375006,2576516.1156250006,2710316.2328125006,3025521.09375,3354268.24609375,4189609.890625,5119323.5273437509,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,4035218.4812500002,4035218.4812500002,4035218.4812500002,4035218.4812500002,4035218.4812500002,4035218.4812500002]
["Cărpinenii de Sus","4-5-1",603762.67812500009,603762.67812500009,603762.67812500009,603762.67812500009,603762.67812500009,3134559.3635937506,3270820.1440625004,3407080.9245312507,3832892.4668750009,4578508.4386718757,5633079.9903124999,6774192.341796875,8001845.493125001,8001845.493125001,8001845.493125001,8001845.493125001,8001845.493125001,8001845.493125001,8001845.493125001,3888120.1931250012,3888120.1931250012,3888120.1931250012,3888120.1931250012,3888120.1931250012,3888120.1931250012]
["Chircani-Zîrneşti","6-6",1759196.375,1759196.375,1759196.375,1759196.375,1759196.375,8486456.9750000015,8672980.4000000004,8859503.8250000011,9759903.5749999993,11370601.296875002,13687451.337499999,16135824.396875005,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,12122181.324999999,12122181.324999999,12122181.324999999,12122181.324999999,12122181.324999999,12122181.324999999]
["Coşniţa","12-3",879990.421875,879990.421875,879990.421875,879990.421875,879990.421875,4564861.0476562511,4796368.7184375003,5027876.3892187513,5682986.6231250009,6778733.7457031254,8399450.6671875007,10167157.007578127,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,5848546.8668750003,5848546.8668750003,5848546.8668750003,5848546.8668750003,5848546.8668750003,5848546.8668750003]
["Criuleni","14-2",254738.49687500001,254738.49687500001,254738.49687500001,254738.49687500001,254738.49687500001,1423348.4201562502,1458484.7084375001,1493620.9967187501,1660763.298125,1996468.7457031251,2411818.5621875003,2849502.9675781257,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,1598948.461875,1598948.461875,1598948.461875,1598948.461875,1598948.461875,1598948.461875]
["Grozeşti","3-6",479434.22812500002,479434.22812500002,479434.22812500002,479434.22812500002,479434.22812500002,2772038.8598437505,2779993.9865625002,2787949.11328125,3051125.0868750005,3690439.6980468747,4347793.4578125002,5010198.1061718762,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,2760057.5431250008,2760057.5431250008,2760057.5431250008,2760057.5431250008,2760057.5431250008,2760057.5431250008]
["Jora de Jos","11-6",457429.47500000009,457429.47500000009,457429.47500000009,457429.47500000009,457429.47500000009,2630777.4425000008,2680340.8250000007,2729904.2075000009,3023994.3650000002,3643291.3250000011,4374947.7200000007,5138098.790000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,2857543.3350000014,2857543.3350000014,2857543.3350000014,2857543.3350000014,2857543.3350000014,2857543.3350000014]
["Leova Sud","5-4",373284.625,373284.625,373284.625,373284.625,373284.625,1712795.0125000004,1757058.7000000007,1801322.3875000007,1986451.1750000003,2297273.8906250009,2775624.5874999999,3285159.5656250012,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,2485582.125,2485582.125,2485582.125,2485582.125,2485582.125,2485582.125]
["Lopatna","11-7",224314.75257499999,224314.75257499999,224314.75257499999,224314.75257499999,224314.75257499999,1307301.4283600003,1317047.9591450002,1326794.4899299999,1457462.8907150002,1761234.2922312503,2087128.8786799998,2419193.6913012499,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,1333758.730095,1333758.730095,1333758.730095,1333758.730095,1333758.730095,1333758.730095]
["Pugăcenii","14-11",337034.10312499997,337034.10312499997,337034.10312499997,337034.10312499997,337034.10312499997,1817017.8223437502,1857277.7515624999,1897537.6807812504,2104714.3718750002,2528509.8230468752,3043568.0778125003,3584214.0361718759,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,2025372.1981250003,2025372.1981250003,2025372.1981250003,2025372.1981250003,2025372.1981250003,2025372.1981250003]
["Roşcani","14-13",318651.60000000003,318651.60000000003,318651.60000000003,318651.60000000003,318651.60000000003,2028052.3800000004,2028052.3800000004,{"$f":"$C365+J347","v":2028052.3800000004},2217985.8000000003,2692819.35,3167652.8999999994,3642486.4500000007,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,1959430.8000000003,1959430.8000000003,1959430.8000000003,1959430.8000000003,1959430.8000000003,1959430.8000000003]
["Şerpeni","14-6",345067.84062500007,345067.84062500007,345067.84062500007,345067.84062500007,345067.84062500007,1798222.7904687501,1890797.7903125002,1983372.7901562504,2243086.214375,2675738.3246093756,3318283.5715625002,4019632.5352343759,4779785.2156250002,4779785.2156250002,4779785.2156250002,4779785.2156250002,4779785.2156250002,4779785.2156250002,4779785.2156250002,2310379.515625,2310379.515625,2310379.515625,2310379.515625,2310379.515625,2310379.515625]
["Suvorov","17-3",4302648.21875,4302648.21875,4302648.21875,4302648.21875,4302648.21875,18224537.070312504,19098294.996875003,19972052.923437506,22235282.381250001,24894207.42578125,30861357.921875,37444787.969531253,44644497.568749994,44644497.568749994,44644497.568749994,44644497.568749994,44644497.568749994,44644497.568749994,44644497.568749994,29250890.943750001,29250890.943750001,29250890.943750001,29250890.943750001,29250890.943750001,29250890.943750001]
["Talmaz","17-2",773987.015625,773987.015625,773987.015625,773987.015625,773987.015625,3198410.5523437513,3365166.0890625003,3531921.6257812511,3938021.6093750009,4380822.615234375,5454930.6890625004,6646619.0808593761,7955887.7906250004,7955887.7906250004,7955887.7906250004,7955887.7906250004,7955887.7906250004,7955887.7906250004,7955887.7906250004,5222379.6781250006,5222379.6781250006,5222379.6781250006,5222379.6781250006,5222379.6781250006,5222379.6781250006]
["Teţcani","1-1",663976.3125,663976.3125,663976.3125,663976.3125,663976.3125,3934553.6015625,3981870.3731249999,4029187.1446875003,5175757.0425000004,6328101.7374999998,7566718.3874999993,8455220.9203125015,8582951.0125000011,8582951.0125000011,8582951.0125000011,8582951.0125000011,8582951.0125000011,8582951.0125000011,8582951.0125000011,6232762.6524999989,6232762.6524999989,6232762.6524999989,6232762.6524999989,6232762.6524999989,6232762.6524999989]
[]
["Total wage bill by year (11 systems)"]
["Blindeşti",{"$f":"VLOOKUP($A390,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},{"$f":"VLOOKUP($A390,$A$372:$AA$387,C$30,FALSE)","v":162963.18437500001},{"$f":"VLOOKUP($A390,$A$372:$AA$387,D$30,FALSE)","v":162963.18437500001},162963.18437500001,162963.18437500001,162963.18437500001,811789.04828125006,856204.02718750015,900619.00609375001,1019835.2706249999,1213773.0097656252,1508457.8659375,1831317.0191406254,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,2182350.4693749994,1063696.1693750001,1063696.1693750001,1063696.1693750001,1063696.1693750001,1063696.1693750001,1063696.1693750001]
["Cahul","6-9",593139.90625,{"$f":"VLOOKUP($A391,$A$372:$AA$387,D$30,FALSE)","v":593139.90625},593139.90625,593139.90625,593139.90625,2442715.9984375006,2576516.1156250006,2710316.2328125006,3025521.09375,3354268.24609375,4189609.890625,5119323.5273437509,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,6143409.1562499991,4035218.4812500002,4035218.4812500002,4035218.4812500002,4035218.4812500002,4035218.4812500002,4035218.4812500002]
["Coşniţa","12-3",879990.421875,879990.421875,879990.421875,879990.421875,879990.421875,4564861.0476562511,4796368.7184375003,5027876.3892187513,5682986.6231250009,6778733.7457031254,8399450.6671875007,10167157.007578127,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,12081852.766874999,5848546.8668750003,5848546.8668750003,5848546.8668750003,5848546.8668750003,5848546.8668750003,5848546.8668750003]
["Criuleni","14-2",254738.49687500001,254738.49687500001,254738.49687500001,254738.49687500001,254738.49687500001,1423348.4201562502,1458484.7084375001,1493620.9967187501,1660763.298125,1996468.7457031251,2411818.5621875003,2849502.9675781257,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,3309521.9618749996,1598948.461875,1598948.461875,1598948.461875,1598948.461875,1598948.461875,1598948.461875]
["Grozeşti","3-6",479434.22812500002,479434.22812500002,479434.22812500002,479434.22812500002,479434.22812500002,2772038.8598437505,2779993.9865625002,2787949.11328125,3051125.0868750005,3690439.6980468747,4347793.4578125002,5010198.1061718762,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,5677653.6431250013,2760057.5431250008,2760057.5431250008,2760057.5431250008,2760057.5431250008,2760057.5431250008,2760057.5431250008]
["Jora de Jos","11-6",457429.47500000009,457429.47500000009,457429.47500000009,457429.47500000009,457429.47500000009,2630777.4425000008,2680340.8250000007,2729904.2075000009,3023994.3650000002,3643291.3250000011,4374947.7200000007,5138098.790000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,5932744.5350000001,2857543.3350000014,2857543.3350000014,2857543.3350000014,2857543.3350000014,2857543.3350000014,2857543.3350000014]
["Leova Sud","5-4",373284.625,373284.625,373284.625,373284.625,373284.625,1712795.0125000004,1757058.7000000007,1801322.3875000007,1986451.1750000003,2297273.8906250009,2775624.5874999999,3285159.5656250012,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,3825878.8250000011,2485582.125,2485582.125,2485582.125,2485582.125,2485582.125,2485582.125]
["Lopatna","11-7",224314.75257499999,224314.75257499999,224314.75257499999,224314.75257499999,224314.75257499999,1307301.4283600003,1317047.9591450002,1326794.4899299999,1457462.8907150002,1761234.2922312503,2087128.8786799998,2419193.6913012499,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,2757428.7300949991,1333758.730095,1333758.730095,1333758.730095,1333758.730095,1333758.730095,1333758.730095]
["Pugăcenii","14-11",337034.10312499997,337034.10312499997,337034.10312499997,337034.10312499997,337034.10312499997,1817017.8223437502,1857277.7515624999,1897537.6807812504,2104714.3718750002,2528509.8230468752,3043568.0778125003,3584214.0361718759,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,4150447.6981250001,2025372.1981250003,2025372.1981250003,2025372.1981250003,2025372.1981250003,2025372.1981250003,2025372.1981250003]
["Roşcani","14-13",318651.60000000003,318651.60000000003,318651.60000000003,318651.60000000003,318651.60000000003,2028052.3800000004,2028052.3800000004,2028052.3800000004,2217985.8000000003,2692819.35,3167652.8999999994,3642486.4500000007,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,4117319.9999999995,1959430.8000000003,1959430.8000000003,1959430.8000000003,1959430.8000000003,1959430.8000000003,1959430.8000000003]
["Chircani-Zîrneşti","6-6",1759196.375,1759196.375,1759196.375,1759196.375,1759196.375,8486456.9750000015,8672980.4000000004,8859503.8250000011,9759903.5749999993,11370601.296875002,13687451.337499999,16135824.396875005,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,18715720.475000001,12122181.324999999,12122181.324999999,12122181.324999999,12122181.324999999,12122181.324999999,12122181.324999999]
["TOTAL",null,{"$f":"SUM(C390:C400)","v":5840177.1681999993},{"$f":"SUM(D390:D400)","v":5840177.1681999993},5840177.1681999993,5840177.1681999993,5840177.1681999993,29997154.435078755,30780325.571957499,31563496.70883625,34990743.55009,41327413.423090629,49993503.945242494,59182475.557785645,68894328.26072,68894328.26072,68894328.26072,68894328.26072,68894328.26072,68894328.26072,68894328.26072,38090336.035720006,38090336.035720006,38090336.035720006,38090336.035720006,38090336.035720006,38090336.035720006]
[]
["Ha to be rehabbed (11 selected systems)"]
["Blindeşti",{"$f":"VLOOKUP($A404,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},{"$f":"VLOOKUP($A404,$A$146:$AA$161,C$30,FALSE)","v":521}]
["Cahul","6-9",{"$f":"VLOOKUP($A405,$A$146:$AA$161,C$30,FALSE)","v":1930}]
["Coşniţa","12-3",2800]
["Criuleni","14-2",677]
["Grozeşti","3-6",1018]
["Jora de Jos","11-6",1165]
["Leova Sud","5-4",963]
["Lopatna","11-7",506.70099999999928]
["Pugăcenii","14-11",856]
["Roşcani","14-13",682]
["Chircani-Zîrneşti","6-6",4417]
["TOTAL",null,{"$f":"SUM(C404:C414)","v":15535.700999999999}]
[]
[null,null,"Baseline"]
[null,null,"Baseline*",null,null,null,"Rehab Year"]
[null,null,null,null,null,null,null,"D","E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W"]
[null,null,null,null,null,null,null,"G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z"]
[null,null,"Model Year",null,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Compact Year",null,1,2,3,4,5]
[null,null,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["Average wage bill per ha by year (11 systems)"]
["Blindeşti",{"$f":"VLOOKUP($A425,$A$50:$AA$65,B$30,FALSE)","v":"3-2"},{"$f":"C390/$C404","v":312.78922144913628},{"$f":"D390/$C404","v":312.78922144913628},312.78922144913628,312.78922144913628,312.78922144913628,1558.1363690619003,1643.3858487284072,1728.6353283949136,1957.4573332533587,2329.6986751739446,2895.3126025671786,3515.0038755098376,4188.7724940019179,4188.7724940019179,4188.7724940019179,4188.7724940019179,4188.7724940019179,4188.7724940019179,4188.7724940019179,2041.643319337812,2041.643319337812,2041.643319337812,2041.643319337812,2041.643319337812,2041.643319337812]
["Cahul","6-9",307.32637629533679,{"$f":"D391/$C405","v":307.32637629533679},307.32637629533679,307.32637629533679,307.32637629533679,1265.6559577396376,1334.9824433290157,1404.308928918394,1567.627509715026,1737.9628218102332,2170.7823267487047,2652.4992369656738,3183.1135524611395,3183.1135524611395,3183.1135524611395,3183.1135524611395,3183.1135524611395,3183.1135524611395,3183.1135524611395,2090.7867778497412,2090.7867778497412,2090.7867778497412,2090.7867778497412,2090.7867778497412,2090.7867778497412]
["Coşniţa","12-3",314.28229352678574,314.28229352678574,314.28229352678574,314.28229352678574,314.28229352678574,1630.3075170200898,1712.988828013393,1795.6701390066969,2029.6380796875003,2420.9763377511163,2999.8038097098215,3631.1275027064739,4314.9474167410708,4314.9474167410708,4314.9474167410708,4314.9474167410708,4314.9474167410708,4314.9474167410708,4314.9474167410708,2088.7667381696428,2088.7667381696428,2088.7667381696428,2088.7667381696428,2088.7667381696428,2088.7667381696428]
["Criuleni","14-2",376.27547544313148,376.27547544313148,376.27547544313148,376.27547544313148,376.27547544313148,2102.4348894479326,2154.3348721381094,2206.2348548282866,2453.1215629615954,2948.9937159573487,3562.5089544867064,4209.0147231582359,4888.5110219719345,4888.5110219719345,4888.5110219719345,4888.5110219719345,4888.5110219719345,4888.5110219719345,4888.5110219719345,2361.8145670236336,2361.8145670236336,2361.8145670236336,2361.8145670236336,2361.8145670236336,2361.8145670236336]
["Grozeşti","3-6",470.95700208742636,470.95700208742636,470.95700208742636,470.95700208742636,470.95700208742636,2723.0244202787335,2730.8388866036348,2738.6533529285362,2997.1759203094307,3625.186343857441,4270.9169526645383,4921.6091416226682,5577.262910731828,5577.262910731828,5577.262910731828,5577.262910731828,5577.262910731828,5577.262910731828,5577.262910731828,2711.2549539538318,2711.2549539538318,2711.2549539538318,2711.2549539538318,2711.2549539538318,2711.2549539538318]
["Jora de Jos","11-6",392.64332618025759,392.64332618025759,392.64332618025759,392.64332618025759,392.64332618025759,2258.1780622317606,2300.7217381974256,2343.265414163091,2595.7033175965666,3127.2886909871254,3755.3199313304726,4410.385227467812,5092.4845793991417,5092.4845793991417,5092.4845793991417,5092.4845793991417,5092.4845793991417,5092.4845793991417,5092.4845793991417,2452.8268969957094,2452.8268969957094,2452.8268969957094,2452.8268969957094,2452.8268969957094,2452.8268969957094]
["Leova Sud","5-4",387.62681723779855,387.62681723779855,387.62681723779855,387.62681723779855,387.62681723779855,1778.6033359293879,1824.5677050882666,1870.5320742471449,2062.7738058151613,2385.5388272326072,2882.2685228452751,3411.3806496625143,3972.8752076843211,3972.8752076843211,3972.8752076843211,3972.8752076843211,3972.8752076843211,3972.8752076843211,3972.8752076843211,2581.0821651090341,2581.0821651090341,2581.0821651090341,2581.0821651090341,2581.0821651090341,2581.0821651090341]
["Lopatna","11-7",442.69648683345861,442.69648683345861,442.69648683345861,442.69648683345861,442.69648683345861,2580.0253568870044,2599.2606273620972,2618.4958978371897,2876.3765824717184,3475.8847766853683,4119.0541930645541,4774.4008622466763,5441.9247842317327,5441.9247842317327,5441.9247842317327,5441.9247842317327,5441.9247842317327,5441.9247842317327,5441.9247842317327,2632.2401773333818,2632.2401773333818,2632.2401773333818,2632.2401773333818,2632.2401773333818,2632.2401773333818]
["Pugăcenii","14-11",393.73142888434575,393.73142888434575,393.73142888434575,393.73142888434575,393.73142888434575,2122.6843718969044,2169.7169994889018,2216.7496270809002,2458.778471816589,2953.8666157089665,3555.5701843603974,4187.1659301073314,4848.6538529497666,4848.6538529497666,4848.6538529497666,4848.6538529497666,4848.6538529497666,4848.6538529497666,4848.6538529497666,2366.0890165011688,2366.0890165011688,2366.0890165011688,2366.0890165011688,2366.0890165011688,2366.0890165011688]
["Roşcani","14-13",467.23108504398834,467.23108504398834,467.23108504398834,467.23108504398834,467.23108504398834,2973.6838416422293,2973.6838416422293,2973.6838416422293,3252.1785923753669,3948.4154692082111,4644.6523460410554,5340.8892228739014,6037.1260997067438,6037.1260997067438,6037.1260997067438,6037.1260997067438,6037.1260997067438,6037.1260997067438,6037.1260997067438,2873.0656891495605,2873.0656891495605,2873.0656891495605,2873.0656891495605,2873.0656891495605,2873.0656891495605]
["Chircani-Zîrneşti","6-6",398.27855444872085,398.27855444872085,398.27855444872085,398.27855444872085,398.27855444872085,1921.3169515508266,1963.5454833597464,2005.7740151686667,2209.6227247000224,2574.2814799354769,3098.8117132669231,3653.1184960097362,4237.2018281639121,4237.2018281639121,4237.2018281639121,4237.2018281639121,4237.2018281639121,4237.2018281639121,4237.2018281639121,2744.4377009282316,2744.4377009282316,2744.4377009282316,2744.4377009282316,2744.4377009282316,2744.4377009282316]
["TOTAL",null,375.91977138334471,375.91977138334471,375.91977138334471,375.91977138334471,375.91977138334471,1930.8529711712883,1981.2640299885727,{"$f":"J401/$C415","v":2031.6750888058577},2252.2796718403633,2660.1576216670642,3217.975419663554,3809.4499603066283,4434.5812435962825,4434.5812435962825,4434.5812435962825,4434.5812435962825,4434.5812435962825,4434.5812435962825,4434.5812435962825,2451.793841534412,2451.793841534412,2451.793841534412,2451.793841534412,2451.793841534412,2451.793841534412]

{"sheet":"SUMMARY of input stats","index":45,"n_rows":43,"n_cols":24,"rows_kept":43,"cut":false,"hidden":false,"merged":[[0,5,0,12]]}
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]
["All areas in hectares"]
[null,null,"Command Area",null,"Area by Farm Size",null,null,null,"Farm Count",null,null,null,"Land Owners",null,"Irrigation Status",null,null,"HVA Status",null,null,"Irrigation and HVA Status"]
[null,null,"Command area to be rehabilitated ",null,"Area of small farms (<10 ha)","Area of medium farms (10-100 ha)","Area of large farms (>100 ha)",null,"Number of small farms (<10 ha)","Number of medium farms )(10-100 ha)","Numbe of large farms (>100 ha)",null,"Number of unique land owners",null,"Area Irrigated (AM + Private)","Area Un-irrigated",null,"Area HVA","Area non-HVA",null,"Area Irrigated HVA","Area Irrigated non-HVA","Area Un-irrigated HVA","Area Un-irrigated non-HVA"]
["Blindeşti","3-2",{"$f":"'Total Area and Farm Size'!G33","v":521},null,{"$f":"'Total Area and Farm Size'!U143","v":162.03804601448209},{"$f":"'Total Area and Farm Size'!V143","v":29.498003183700682},{"$f":"'Total Area and Farm Size'!W143","v":329.46395080181685},null,{"$f":"'Farm Count'!F3","v":83.912558793994663},{"$f":"'Farm Count'!H3","v":1},{"$f":"'Farm Count'!J3","v":4},null,{"$f":"'Unique land owners'!G4","v":470.96653986768678},null,{"$f":"'Area Irrigated'!O4","v":3.5},{"$f":"C5-O5","v":517.5},null,{"$f":"'Area HVA'!J45","v":14.168389955686855},{"$f":"'Area HVA'!K45","v":506.83161004431315},null,{"$f":"'Area HVA'!F45","v":3.5},{"$f":"'Area HVA'!G45","v":0},{"$f":"'Area HVA'!H45","v":10.668389955686855},{"$f":"'Area HVA'!I45","v":506.83161004431315}]
["Cahul","6-9",{"$f":"'Total Area and Farm Size'!G34","v":1930},null,{"$f":"'Total Area and Farm Size'!U144","v":331.34100234553529},{"$f":"'Total Area and Farm Size'!V144","v":49.065493745775733},{"$f":"'Total Area and Farm Size'!W144","v":1549.5935039086887},null,{"$f":"'Farm Count'!F4","v":66.026105190250178},{"$f":"'Farm Count'!H4","v":4},{"$f":"'Farm Count'!J4","v":5},null,{"$f":"'Unique land owners'!G5","v":1097.389171560874},null,{"$f":"'Area Irrigated'!O5","v":0.86358619455299346},1929.1364138054471,null,{"$f":"'Area HVA'!J46","v":75.098220808755599},{"$f":"'Area HVA'!K46","v":1854.9017791912445},null,{"$f":"'Area HVA'!F46","v":0.86358619455299346},{"$f":"'Area HVA'!G46","v":0},{"$f":"'Area HVA'!H46","v":74.234634614202605},{"$f":"'Area HVA'!I46","v":1854.9017791912445}]
["Cărpinenii de Sus","4-5-1",{"$f":"'Total Area and Farm Size'!G35","v":1815},null,{"$f":"'Total Area and Farm Size'!U145","v":659.56720980782609},{"$f":"'Total Area and Farm Size'!V145","v":144.7660855739332},{"$f":"'Total Area and Farm Size'!W145","v":1010.6667046182384},null,{"$f":"'Farm Count'!F5","v":189.89459197820895},{"$f":"'Farm Count'!H5","v":5},{"$f":"'Farm Count'!J5","v":4},null,{"$f":"'Unique land owners'!G6","v":2070.4690111037307},null,{"$f":"'Area Irrigated'!O6","v":5.5},1809.5,null,{"$f":"'Area HVA'!J47","v":56.210586545250898},{"$f":"'Area HVA'!K47","v":1758.7894134547489},null,{"$f":"'Area HVA'!F47","v":5.5},{"$f":"'Area HVA'!G47","v":0},{"$f":"'Area HVA'!H47","v":50.710586545250898},{"$f":"'Area HVA'!I47","v":1758.7894134547489}]
["Chircani-Zîrneşti","6-6",{"$f":"'Total Area and Farm Size'!G36","v":4417},null,{"$f":"'Total Area and Farm Size'!U146","v":2051.47941100653},{"$f":"'Total Area and Farm Size'!V146","v":205.35206920975804},{"$f":"'Total Area and Farm Size'!W146","v":2160.168519783711},null,{"$f":"'Farm Count'!F6","v":489.34072369831142},{"$f":"'Farm Count'!H6","v":8},{"$f":"'Farm Count'!J6","v":3},null,{"$f":"'Unique land owners'!G7","v":2090.3073971334497},null,{"$f":"'Area Irrigated'!O7","v":71.972477482960073},4345.0275225170399,null,{"$f":"'Area HVA'!J48","v":133.12452153656949},{"$f":"'Area HVA'!K48","v":4283.8754784634302},null,{"$f":"'Area HVA'!F48","v":68.612417843232706},{"$f":"'Area HVA'!G48","v":3.360059639727361},{"$f":"'Area HVA'!H48","v":64.512103693336783},{"$f":"'Area HVA'!I48","v":4280.5154188237029}]
["Coşniţa","12-3",{"$f":"'Total Area and Farm Size'!G37","v":2800},null,{"$f":"'Total Area and Farm Size'!U147","v":752.06418364114313},{"$f":"'Total Area and Farm Size'!V147","v":331.09847009533632},{"$f":"'Total Area and Farm Size'!W147","v":1716.8373462635311},null,{"$f":"'Farm Count'!F7","v":365.25701002483879},{"$f":"'Farm Count'!H7","v":10},{"$f":"'Farm Count'!J7","v":7},null,{"$f":"'Unique land owners'!G8","v":3406.7656925210636},null,{"$f":"'Area Irrigated'!O8","v":647.43059828326204},2152.569401716738,null,{"$f":"'Area HVA'!J49","v":1042.8481003314646},{"$f":"'Area HVA'!K49","v":1757.1518996685354},null,{"$f":"'Area HVA'!F49","v":623.86669511336981},{"$f":"'Area HVA'!G49","v":23.563903169892207},{"$f":"'Area HVA'!H49","v":418.98140521809478},{"$f":"'Area HVA'!I49","v":1733.5879964986432}]
["Criuleni","14-2",{"$f":"'Total Area and Farm Size'!G38","v":677},null,{"$f":"'Total Area and Farm Size'!U148","v":325.75225610749817},{"$f":"'Total Area and Farm Size'!V148","v":90.570143082745474},{"$f":"'Total Area and Farm Size'!W148","v":260.67760080975722},null,{"$f":"'Farm Count'!F8","v":182.86990767393064},{"$f":"'Farm Count'!H8","v":3},{"$f":"'Farm Count'!J8","v":2},null,{"$f":"'Unique land owners'!G9","v":1645.3737235924004},null,{"$f":"'Area Irrigated'!O9","v":94.849700000000013},582.15030000000002,null,{"$f":"'Area HVA'!J50","v":104.07405464825439},{"$f":"'Area HVA'!K50","v":572.92594535174567},null,{"$f":"'Area HVA'!F50","v":88.567745915669434},{"$f":"'Area HVA'!G50","v":6.2819540843305939},{"$f":"'Area HVA'!H50","v":15.506308732584948},{"$f":"'Area HVA'!I50","v":566.64399126741512}]
["Grozeşti","3-6",{"$f":"'Total Area and Farm Size'!G39","v":1018},null,{"$f":"'Total Area and Farm Size'!U149","v":902.11840437511773},{"$f":"'Total Area and Farm Size'!V149","v":56.798408819399711},{"$f":"'Total Area and Farm Size'!W149","v":59.083186805482498},null,{"$f":"'Farm Count'!F9","v":668.57742386989696},{"$f":"'Farm Count'!H9","v":5},{"$f":"'Farm Count'!J9","v":0},null,{"$f":"'Unique land owners'!G10","v":1940.2918546920453},null,{"$f":"'Area Irrigated'!O10","v":0.11002748477195066},1017.889972515228,null,{"$f":"'Area HVA'!J51","v":159.5859721427469},{"$f":"'Area HVA'!K51","v":858.41402785725325},null,{"$f":"'Area HVA'!F51","v":0},{"$f":"'Area HVA'!G51","v":0.11002748477195066},{"$f":"'Area HVA'!H51","v":159.5859721427469},{"$f":"'Area HVA'!I51","v":858.30400037248125}]
["Jora de Jos","11-6",{"$f":"'Total Area and Farm Size'!G40","v":1165},null,{"$f":"'Total Area and Farm Size'!U150","v":600.58086893234065},{"$f":"'Total Area and Farm Size'!V150","v":196.80733268507845},{"$f":"'Total Area and Farm Size'!W150","v":367.61179838258357},null,{"$f":"'Farm Count'!F10","v":425.94387867541894},{"$f":"'Farm Count'!H10","v":3},{"$f":"'Farm Count'!J10","v":1},null,{"$f":"'Unique land owners'!G11","v":1669.4156133723345},null,{"$f":"'Area Irrigated'!O11","v":122.05567808621811},1042.944321913782,null,{"$f":"'Area HVA'!J52","v":129.0620218994585},{"$f":"'Area HVA'!K52","v":1035.9379781005416},null,{"$f":"'Area HVA'!F52","v":122.05567808621811},{"$f":"'Area HVA'!G52","v":0},{"$f":"'Area HVA'!H52","v":7.0063438132403784},{"$f":"'Area HVA'!I52","v":1035.9379781005416}]
["Leova Sud","5-4",{"$f":"'Total Area and Farm Size'!G41","v":963},null,{"$f":"'Total Area and Farm Size'!U151","v":364.45783125085865},{"$f":"'Total Area and Farm Size'!V151","v":86.436206761253416},{"$f":"'Total Area and Farm Size'!W151","v":512.10596198789381},null,{"$f":"'Farm Count'!F11","v":156.08472430443626},{"$f":"'Farm Count'!H11","v":9},{"$f":"'Farm Count'!J11","v":3},null,{"$f":"'Unique land owners'!G12","v":1195.3653688089078},null,{"$f":"'Area Irrigated'!O12","v":22.440351207039182},940.55964879296084,null,{"$f":"'Area HVA'!J53","v":26.430972133826931},{"$f":"'Area HVA'!K53","v":936.5690278661732},null,{"$f":"'Area HVA'!F53","v":22.440351207039182},{"$f":"'Area HVA'!G53","v":0},{"$f":"'Area HVA'!H53","v":3.9906209267877477},{"$f":"'Area HVA'!I53","v":936.5690278661732}]
["Lopatna","11-7",{"$f":"'Total Area and Farm Size'!G42","v":506},null,{"$f":"'Total Area and Farm Size'!U152","v":373.43150850926014},{"$f":"'Total Area and Farm Size'!V152","v":60.558853704749438},{"$f":"'Total Area and Farm Size'!W152","v":72.009637785990378},null,{"$f":"'Farm Count'!F12","v":181.27743131517482},{"$f":"'Farm Count'!H12","v":6},{"$f":"'Farm Count'!J12","v":2},null,{"$f":"'Unique land owners'!G13","v":932.70784940231147},null,{"$f":"'Area Irrigated'!O13","v":98.374349999999993},407.62565000000001,null,{"$f":"'Area HVA'!J54","v":63.732608772696452},{"$f":"'Area HVA'!K54","v":442.26739122730351},null,{"$f":"'Area HVA'!F54","v":53.236119283536581},{"$f":"'Area HVA'!G54","v":45.138230716463404},{"$f":"'Area HVA'!H54","v":10.496489489159869},{"$f":"'Area HVA'!I54","v":397.12916051084011}]
["Pugăcenii","14-11",{"$f":"'Total Area and Farm Size'!G43","v":856},null,{"$f":"'Total Area and Farm Size'!U153","v":535.77623943036451},{"$f":"'Total Area and Farm Size'!V153","v":21.706220214698625},{"$f":"'Total Area and Farm Size'!W153","v":298.51754035493667},null,{"$f":"'Farm Count'!F13","v":217.2653039052573},{"$f":"'Farm Count'!H13","v":0},{"$f":"'Farm Count'!J13","v":1},null,{"$f":"'Unique land owners'!G14","v":2827.0404056174971},null,{"$f":"'Area Irrigated'!O14","v":1.5980925779587869},854.40190742204118,null,{"$f":"'Area HVA'!J55","v":22.99195239828332},{"$f":"'Area HVA'!K55","v":833.00804760171673},null,{"$f":"'Area HVA'!F55","v":1.5980925779587869},{"$f":"'Area HVA'!G55","v":0},{"$f":"'Area HVA'!H55","v":21.393859820324533},{"$f":"'Area HVA'!I55","v":833.00804760171673}]
["Roşcani","14-13",{"$f":"'Total Area and Farm Size'!G44","v":682},null,{"$f":"'Total Area and Farm Size'!U154","v":453.85957732543818},{"$f":"'Total Area and Farm Size'!V154","v":228.14042267456287},{"$f":"'Total Area and Farm Size'!W154","v":0},null,{"$f":"'Farm Count'!F14","v":169.60768976309731},{"$f":"'Farm Count'!H14","v":8},{"$f":"'Farm Count'!J14","v":0},null,{"$f":"'Unique land owners'!G15","v":1243.2292662843984},null,{"$f":"'Area Irrigated'!O15","v":41.334800000000001},640.66520000000003,null,{"$f":"'Area HVA'!J56","v":50.89233352947285},{"$f":"'Area HVA'!K56","v":631.10766647052719},null,{"$f":"'Area HVA'!F56","v":41.334800000000001},{"$f":"'Area HVA'!G56","v":0},{"$f":"'Area HVA'!H56","v":9.5575335294728454},{"$f":"'Area HVA'!I56","v":631.10766647052719}]
["Şerpeni","14-6",{"$f":"'Total Area and Farm Size'!G45","v":1107},null,{"$f":"'Total Area and Farm Size'!U155","v":274.82671225274106},{"$f":"'Total Area and Farm Size'!V155","v":145.63022621921709},{"$f":"'Total Area and Farm Size'!W155","v":686.54306152804179},null,{"$f":"'Farm Count'!F15","v":100.69292283023852},{"$f":"'Farm Count'!H15","v":3},{"$f":"'Farm Count'!J15","v":3},null,{"$f":"'Unique land owners'!G16","v":1180.0567719665398},null,{"$f":"'Area Irrigated'!O16","v":15.97495026054003},1091.02504973946,null,{"$f":"'Area HVA'!J57","v":15.97495026054003},{"$f":"'Area HVA'!K57","v":1091.02504973946},null,{"$f":"'Area HVA'!F57","v":15.97495026054003},{"$f":"'Area HVA'!G57","v":0},{"$f":"'Area HVA'!H57","v":0},{"$f":"'Area HVA'!I57","v":1091.02504973946}]
["Suvorov","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.",{"$f":"'Total Area and Farm Size'!G46","v":13394},null,{"$f":"'Total Area and Farm Size'!U156","v":2841.4089507895587},{"$f":"'Total Area and Farm Size'!V156","v":430.77908761179543},{"$f":"'Total Area and Farm Size'!W156","v":10121.811961598582},null,{"$f":"'Farm Count'!F16","v":842.13287418047491},{"$f":"'Farm Count'!H16","v":19},{"$f":"'Farm Count'!J16","v":18},null,{"$f":"'Unique land owners'!G17","v":11326.286994902608},null,{"$f":"'Area Irrigated'!O17","v":951.19641999132432},12442.803580008676,null,{"$f":"'Area HVA'!J58","v":1020.8585219013858},{"$f":"'Area HVA'!K58","v":12373.141478098616},null,{"$f":"'Area HVA'!F58","v":431.52551668728103},{"$f":"'Area HVA'!G58","v":519.67090330404324},{"$f":"'Area HVA'!H58","v":589.33300521410467},{"$f":"'Area HVA'!I58","v":11853.470574794574}]
["Talmaz","17-2",{"$f":"'Total Area and Farm Size'!G47","v":2468},null,{"$f":"'Total Area and Farm Size'!U157","v":444.48254478989747},{"$f":"'Total Area and Farm Size'!V157","v":92.396939211471562},{"$f":"'Total Area and Farm Size'!W157","v":1931.1205159986366},null,{"$f":"'Farm Count'!F17","v":428.48575746088306},{"$f":"'Farm Count'!H17","v":6},{"$f":"'Farm Count'!J17","v":5},null,{"$f":"'Unique land owners'!G18","v":4203.1249018907174},null,{"$f":"'Area Irrigated'!O18","v":26.287716752307659},2441.7122832476925,null,{"$f":"'Area HVA'!J59","v":27.965240649361224},{"$f":"'Area HVA'!K59","v":2440.034759350639},null,{"$f":"'Area HVA'!F59","v":26.287716752307659},{"$f":"'Area HVA'!G59","v":0},{"$f":"'Area HVA'!H59","v":1.6775238970535644},{"$f":"'Area HVA'!I59","v":2440.034759350639}]
["Teţcani","1-1",{"$f":"'Total Area and Farm Size'!G48","v":1258},null,{"$f":"'Total Area and Farm Size'!U158","v":723.00345308754333},{"$f":"'Total Area and Farm Size'!V158","v":215.8214933529195},{"$f":"'Total Area and Farm Size'!W158","v":319.17505355952983},null,{"$f":"'Farm Count'!F18","v":454.71915288524735},{"$f":"'Farm Count'!H18","v":7},{"$f":"'Farm Count'!J18","v":2},null,{"$f":"'Unique land owners'!G19","v":1607.4111792718957},null,{"$f":"'Area Irrigated'!O19","v":126.27934999999991},1131.7206500000002,null,{"$f":"'Area HVA'!J60","v":844.27908347806078},{"$f":"'Area HVA'!K60","v":413.72091652193944},null,{"$f":"'Area HVA'!F60","v":126.27934999999991},{"$f":"'Area HVA'!G60","v":0},{"$f":"'Area HVA'!H60","v":717.99973347806088},{"$f":"'Area HVA'!I60","v":413.72091652193944}]
["Sub-Total",null,{"$f":"SUM(C5:C20)","v":35577},null,{"$f":"'Total Area and Farm Size'!U159","v":11796.188199666134},{"$f":"'Total Area and Farm Size'!V159","v":2385.4254561463954},{"$f":"'Total Area and Farm Size'!W159","v":21395.386344187416},null,{"$f":"SUM(I5:I20)","v":5022.08805654966},97,60,null,38906.201741988458,null,{"$f":"SUM(O5:O20)","v":2229.7680983209348},33347.231901679064,null,3787.2975309918143,31789.702469008189,null,1631.6430199217061,{"$f":"SUM(V5:V20)","v":598.12507839922876},{"$f":"SUM(W5:W20)","v":2155.6545110701081},{"$f":"SUM(X5:X20)","v":31191.57739060896}]
[null,null,"TOTAL",null,null,null,"TOTAL",null,null,null,"TOTAL",null,"TOTAL",null,null,"TOTAL",null,null,"TOTAL",null,null,null,null,"TOTAL"]
[null,null,{"$f":"C21","v":35577},null,null,null,{"$f":"SUM(E21:G21)","v":35576.999999999942},null,null,null,{"$f":"SUM(I21:K21)","v":5179.08805654966},null,{"$f":"M21","v":38906.201741988458},null,null,{"$f":"O21+P21","v":35577},null,null,{"$f":"R21+S21","v":35577},null,null,null,null,{"$f":"SUM(U21:X21)","v":35577}]
["*See tab \" Total Area and Farm Size\" for explanation of command area hectares"]
["11 Systems Selected for Compact"]
[null,null,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
["3-2","Blindeşti",{"$f":"VLOOKUP($B27,$A$5:$X$20,C$26,FALSE)","v":521},null,{"$f":"VLOOKUP($B27,$A$5:$X$20,E$26,FALSE)","v":162.03804601448209},29.498003183700682,329.46395080181685,null,83.912558793994663,1,4,null,470.96653986768678,null,3.5,517.5,null,14.168389955686855,506.83161004431315,null,3.5,0,10.668389955686855,506.83161004431315]
["6-9","Cahul",1930,null,{"$f":"VLOOKUP($B28,$A$5:$X$20,E$26,FALSE)","v":331.34100234553529},{"$f":"VLOOKUP($B28,$A$5:$X$20,F$26,FALSE)","v":49.065493745775733},{"$f":"VLOOKUP($B28,$A$5:$X$20,G$26,FALSE)","v":1549.5935039086887},null,{"$f":"VLOOKUP($B28,$A$5:$X$20,I$26,FALSE)","v":66.026105190250178},{"$f":"VLOOKUP($B28,$A$5:$X$20,J$26,FALSE)","v":4},{"$f":"VLOOKUP($B28,$A$5:$X$20,K$26,FALSE)","v":5},null,{"$f":"VLOOKUP($B28,$A$5:$X$20,M$26,FALSE)","v":1097.389171560874},null,{"$f":"VLOOKUP($B28,$A$5:$X$20,O$26,FALSE)","v":0.86358619455299346},{"$f":"VLOOKUP($B28,$A$5:$X$20,P$26,FALSE)","v":1929.1364138054471},null,{"$f":"VLOOKUP($B28,$A$5:$X$20,R$26,FALSE)","v":75.098220808755599},1854.9017791912445,null,0.86358619455299346,0,74.234634614202605,1854.9017791912445]
["12-3","Coşniţa",2800,null,752.06418364114313,331.09847009533632,1716.8373462635311,null,365.25701002483879,10,7,null,3406.7656925210636,null,647.43059828326204,2152.569401716738,null,1042.8481003314646,1757.1518996685354,null,623.86669511336981,23.563903169892207,418.98140521809478,1733.5879964986432]
["14-2","Criuleni",677,null,325.75225610749817,90.570143082745474,260.67760080975722,null,182.86990767393064,3,2,null,1645.3737235924004,null,94.849700000000013,582.15030000000002,null,104.07405464825439,572.92594535174567,null,88.567745915669434,6.2819540843305939,15.506308732584948,566.64399126741512]
["3-6","Grozeşti",1018,null,902.11840437511773,56.798408819399711,59.083186805482498,null,668.57742386989696,5,0,null,1940.2918546920453,null,0.11002748477195066,1017.889972515228,null,159.5859721427469,858.41402785725325,null,0,0.11002748477195066,159.5859721427469,858.30400037248125]
["11-6","Jora de Jos",1165,null,600.58086893234065,196.80733268507845,367.61179838258357,null,425.94387867541894,3,1,null,1669.4156133723345,null,122.05567808621811,1042.944321913782,null,129.0620218994585,1035.9379781005416,null,122.05567808621811,0,7.0063438132403784,1035.9379781005416]
["5-4","Leova Sud",963,null,364.45783125085865,86.436206761253416,512.10596198789381,null,156.08472430443626,9,3,null,1195.3653688089078,null,22.440351207039182,940.55964879296084,null,26.430972133826931,936.5690278661732,null,22.440351207039182,0,3.9906209267877477,936.5690278661732]
["11-7","Lopatna",506,null,373.43150850926014,60.558853704749438,72.009637785990378,null,181.27743131517482,6,2,null,932.70784940231147,null,98.374349999999993,407.62565000000001,null,63.732608772696452,442.26739122730351,null,53.236119283536581,45.138230716463404,10.496489489159869,397.12916051084011]
["14-11","Pugăcenii",856,null,535.77623943036451,21.706220214698625,298.51754035493667,null,217.2653039052573,0,1,null,2827.0404056174971,null,1.5980925779587869,854.40190742204118,null,22.99195239828332,833.00804760171673,null,1.5980925779587869,0,21.393859820324533,833.00804760171673]
["14-13","Roşcani",682,null,453.85957732543818,228.14042267456287,0,null,169.60768976309731,8,0,null,1243.2292662843984,null,41.334800000000001,640.66520000000003,null,50.89233352947285,631.10766647052719,null,41.334800000000001,0,9.5575335294728454,631.10766647052719]
["6-6","Chircani-Zîrneşti",4417,null,2051.47941100653,205.35206920975804,2160.168519783711,null,489.34072369831142,8,3,null,2090.3073971334497,null,71.972477482960073,4345.0275225170399,null,133.12452153656949,4283.8754784634302,null,68.612417843232706,3.360059639727361,64.512103693336783,4280.5154188237029]
["Sub-Total",null,{"$f":"SUM(C27:C37)","v":15535},null,{"$f":"SUM(E27:E37)","v":6852.8993289385689},1356.0316241770588,7326.0690468843914,null,3006.1627572146081,57,28,null,18518.852882852967,null,1104.5296613167634,14430.470338683237,null,1822.0091481572158,13712.990851842787,null,1026.0754862215776,78.454175095185519,795.93366193563827,13634.536676747599]
[null,null,"TOTAL",null,null,null,"TOTAL",null,null,null,"TOTAL",null,"TOTAL",null,null,"TOTAL",null,null,"TOTAL",null,null,null,null,"TOTAL"]
[null,null,{"$f":"C38","v":15535},null,null,null,{"$f":"SUM(E38:G38)","v":15535.00000000002},null,null,null,{"$f":"SUM(I38:K38)","v":3091.1627572146081},null,{"$f":"M38","v":18518.852882852967},null,null,{"$f":"O38+P38","v":15535},null,null,{"$f":"R38+S38","v":15535.000000000004},null,null,null,null,{"$f":"SUM(U38:X38)","v":15535}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'M&E Indicators'!F12/G40","v":0.59864821371097443},"Percent of area HVA"]

{"sheet":"Total Area and Farm Size","index":46,"n_rows":160,"n_cols":23,"rows_kept":160,"cut":false,"hidden":true,"merged":[]}
["Baseline pre Corrections"]
[]
["No.","Scheme","Code","Total Area*","Area of true small farms**","Area of true medium farms**","Area of true large farms**","Area of Functional CIS","Area Irrigated by AM(CIS) in 2008","Area Irrigated not by AM in 2008***","Number of Unique Land Owners","Number of Unique Land Users****"]
[1,"Blindeşti","3-2",560.86149999999873,93.539600000000007,61.237400000000008,406.08449999999789,0,0,0,507,97]
[2,"Cahul","6-9",2040.1149000000041,220.93639999999988,35.082899999999995,1784.0956000000042,0,0,0,1160,121]
[3,"Cărpinenii de Sus","4-5-1",1452.5477000000005,535.03859999999838,164.47720000000004,753.03189999999836,0,0,0,1657,970]
[4,"Chircani-Zîrneşti","6-6",3541.5327000000007,1557.4409000000028,235.11580000000021,1748.9759999999962,0,0,34.563599999999994,1676,1141]
[5,"Coşniţa","12-3",2580.7468999999742,856.99959999999624,310.36430000000104,1413.3829999999966,1331.9972999999989,901.9436000000004,12.300199999999998,3140,1776]
[6,"Criuleni","14-2",551.76339999999811,310.04349999999931,70.285500000000013,171.43440000000007,62.201399999999985,52.399400000000021,156.57830000000004,1341,1155]
[7,"Grozeşti","3-6",861.49719999999797,859.96529999999802,1.5319,0,17.333099999999998,0,0,1642,1642]
[8,"Jora de Jos","11-6",1209.3722999999934,882.75679999999852,108.43579999999999,218.17970000000059,489.47800000000046,168.01729999999989,0,1733,1451]
[9,"Leova Sud","5-4",916.78580339999007,328.17227580000031,38.955199999999998,549.65832760000103,0,0,0,1138,484]
[10,"Lopatna","11-7",506.70099999999928,483.54389999999916,20.7881,2.3690000000000002,140.79650000000001,19.648699999999995,0,934,931]
[11,"Pugăcenii","14-11",805.7246000000016,759.19900000000132,0.86270000000000002,45.662899999999993,62.08840000000005,0,15.509800000000004,2661,2649]
[12,"Roşcani","14-13",534.85709999999915,355.23580000000095,179.62129999999982,0,208.28050000000022,61.399600000000007,0,975,774]
[13,"Şerpeni","14-6",1101.3181999999999,315.84760000000028,156.33959999999979,629.13099999999974,0,0,0,1174,380]
[14,"Suvorov","17-3",10485.748600000157,2016.961000000005,341.12929999999983,8127.658300000051,6524.3913999999986,957.20730000000378,15.131799999999998,8867,2446]
[15,"Talmaz","17-2",1942.9857999999863,348.34030000000064,43.926699999999997,1550.718799999994,99.395899999999813,0.62439999999999996,11.321200000000001,3309,1013]
[16,"Teţcani","1-1",1263.9392000000148,754.22520000000009,159.21950000000049,350.4944999999995,254.34359999999921,96.558699999999831,99.20960000000008,1615,993]
[null,"Subtotal",null,{"$f":"SUBTOTAL(9,D4:D19)","v":30356.496903400119},{"$f":"SUBTOTAL(9,E4:E19)","v":10678.245775800002},1927.3732000000009,17750.877927600039,9190.3060999999961,2257.7990000000041,344.61450000000013,33529,18023]
[null,null,null,null,"<10 ha","10-100 ha",">100 ha"]
["* this is the total cadastral area of land (all plots within the blue polygon on ACSA GIS map after check and coordination with MWH) (14.05.2009)"]
["** here, farms have been classified taking into account their whole land, not just land in the rehabilitated area (blue polygons)"]
["*** irrigated from other than Apele Moldovei sources, and/or by the farmer himself "]
["**** Number of land owners is very exact, number of users can be inexact at some degree, in some, not all, systems due to the weaknesses in construction of database"]
["Source: Dumitru, 14-May-2009 (see several emails around this date elaborating)"]
[]
["Total Area Corrections"]
["Corrected Total Area"]
[null,null,null,"Correction 1"]
[null,null,null,"add/subtract (ha)","Rationale",null,"Revised Total Area (all figures from \"2008-0526-Moldova - Differences in Ha - Final as per new Polygons-May 15\" column G)","Difference from Database numbers",null,"Percent difference",null,"Map (latest polygon area as of 8 June), \"16 CIS in one map\")","Explanation for discrepency"]
["No.","Scheme","Code"]
[1,"Blindeşti","3-2",null,null,null,521,{"$f":"D4-G33","v":39.861499999998728},null,{"$f":"H33/G33","v":7.6509596928980281E-2}]
[2,"Cahul","6-9",null,null,null,1930,{"$f":"D5-G34","v":110.11490000000413},null,{"$f":"H34/G34","v":5.7054352331608355E-2}]
[3,"Cărpinenii de Sus","4-5-1",null,null,null,1815,-362.45229999999947,"**",-0.19969823691460026,"**"]
[4,"Chircani-Zîrneşti","6-6",null,null,null,4417,-875.46729999999934,"**",-0.19820405252433765,"**"]
[5,"Coşniţa","12-3",null,null,null,2800,-219.25310000002582,"**",-7.8304678571437789E-2]
[6,"Criuleni","14-2",null,null,null,677,-125.23660000000189,null,-0.18498759231905743,"**",829]
[7,"Grozeşti","3-6",null,null,null,1018,-156.50280000000203,null,-0.15373555992141652,null,1003]
[8,"Jora de Jos","11-6",null,null,null,1165,44.372299999993402,null,3.8087811158792617E-2]
[9,"Leova Sud","5-4",null,null,null,963,-46.214196600009927,null,-4.7989819937705014E-2]
[10,"Lopatna","11-7",null,null,null,506,0.70099999999928286,null,1.385375494069729E-3]
[11,"Pugăcenii","14-11",null,null,null,856,-50.275399999998399,null,-5.8732943925231776E-2]
[12,"Roşcani","14-13",null,null,null,682,-147.14290000000085,null,-0.21575205278592499,"**"]
[13,"Şerpeni","14-6",null,null,null,1107,-5.6818000000000666,null,-5.132610659439988E-3]
[14,"Suvorov","17-3",null,null,null,13394,-2908.2513999998428,"***",-0.21713090936238932,"**",15268,"The sum in the top table (Dumitru, 14-May-2009) is signficantly lower because there are substantial unmapped plots within the polygon"]
[15,"Talmaz","17-2",null,null,null,2468,-525.01420000001372,"**",-0.21272860615883862,"**"]
[16,"Teţcani","1-1",null,null,null,1258,5.9392000000148073,null,4.7211446740976206E-3,null,1295]
[null,null,null,null,null,null,{"$f":"SUM(G33:G48)","v":35577},-5220.5030965998812,{"$f":"H47+H46+H37+H36+H35","v":-4890.4382999998816}]
[]
[]
["Ratios of Small/Medium/Large Corrections"]
[]
["Check of Farm Survey for cases of more reported CIS irrigation of medium and large farms than the total area of medium and large farms from the Map Database"]
["Hectares Irrigated by CIS according to Farm Survey (presumably all of these hectares are within the command area and thus the figure is the smallest number of ha medium and large farms could represent)"]
["bys v1: tabstat ha_irr_CIS, by(land_code) statistic(sum)             /* ha_IRR_CIS = ha_irr_hva + ha_irr_nonhva if v20_1_1 == 100 */"]
[null,null,"Small (unweighted)","Medium","Large","TOTAL",null,null,"Small","Medium","Large"]
["3-2","Blindeşti",0,0,7,{"$f":"SUM(C58:E58)","v":7},"3-2","Blindeşti",{"$f":"IF(C58>E4,\"FLAG!\",\"ok\")","v":"ok"},"ok","ok"]
["6-9","Cahul",0,0,0,{"$f":"SUM(C59:E59)","v":0},"6-9","Cahul","ok","ok","ok"]
["4-5-1","Cărpinenii de Sus",0,0,11,11,"4-5-1","Cărpinenii de Sus","ok","ok","ok"]
["6-6","Chircani-Zîrneşti",0,0,0,0,"6-6","Chircani-Zîrneşti","ok","ok","ok"]
["12-3","Coşniţa",6.72,151.5,98,256.22000000000003,"12-3","Coşniţa","ok","ok","ok"]
["14-2","Criuleni",11.24,30,8,49.24,"14-2","Criuleni","ok","ok","ok"]
["3-6","Grozeşti",0,0,0,0,"3-6","Grozeşti","ok","ok","ok"]
["11-6","Jora de Jos",0,0,0,0,"11-6","Jora de Jos","ok","ok","ok"]
["5-4","Leova Sud",0,1,0,1,"5-4","Leova Sud","ok","ok","ok"]
["11-7","Lopatna",4.0999999999999996,41,60,105.1,"11-7","Lopatna","ok","FLAG!","FLAG!"]
["14-11","Pugăcenii",0.52,0,0,0.52,"14-11","Pugăcenii","ok","ok","ok"]
["14-13","Roşcani",4,10.4,0,14.4,"14-13","Roşcani","ok","ok","ok"]
["14-6","Şerpeni",4.5,0,0,4.5,"14-6","Şerpeni","ok","ok","ok"]
["17-3","Suvorov",2.2000000000000002,54.6,662,718.8,"17-3","Suvorov","ok","ok","ok"]
["17-2","Talmaz",0,10,40,50,"17-2","Talmaz","ok","ok","ok"]
["1-1","Teţcani",0,36,120,156,"1-1","Teţcani","ok","ok","ok"]
["Source: Calculation from Farm Survey Database"]
[]
["Modifications to Small, Medium, and Large ha (modification to pre-Correction totals as no size specific data is availabe for \"Corrected Total Area')"]
["Corrected Total Area"]
[null,null,null,"Small","Medium","Large"]
[null,null,null,"add/subtract (ha)","add/subtract (ha)","add/subtract (ha)","Rationale"]
["No.","Scheme","Code"]
[1,"Blindeşti","3-2"]
[2,"Cahul","6-9"]
[3,"Cărpinenii de Sus","4-5-1"]
[4,"Chircani-Zîrneşti","6-6"]
[5,"Coşniţa","12-3"]
[6,"Criuleni","14-2"]
[7,"Grozeşti","3-6",{"$f":"-SUM(E87:F87)","v":-110},10,100,"June 2 email from Dumitru.  These adjustments reflected new mayoral fiches from ACSA and an assumption from Dumitru (namely that 1/3 of large farm area reported in the vicinity is in the command area."]
[8,"Jora de Jos","11-6"]
[9,"Leova Sud","5-4"]
[10,"Lopatna","11-7",{"$f":"-(E90+F90)","v":-77.8429},{"$f":"D67-F13","v":20.2119},{"$f":"E67-G13","v":57.631},"Farm survey data shows more medium/large farm ha being irrigated by CIS than Map Database.  Site visit to Lopatana confirmed inaccuracy of Map Database."]
[11,"Pugăcenii","14-11",{"$f":"-SUM(E91:F91)","v":-140},40,100,"June 5 email from Dumitru.  These adjustments reflected new mayoral fiches from ACSA and an assumption from Dumitru.  This is also based on a rough estimate from the orthophotos which show signficant areas of mono-cropping."]
[12,"Roşcani","14-13"]
[13,"Şerpeni","14-6"]
[14,"Suvorov","17-3"]
[15,"Talmaz","17-2"]
[16,"Teţcani","1-1"]
[]
["Corrected Small/Medium/Large Areas (using pre-Total area correction, Map data)",null,null,null,null,null,null,null,"Small/Medium/Large Areas (using Farm Survey, small farms weighted, \"svy linearized : tabulate v1 land_code, tab(tc_land) count\""]
["No.","Scheme","Code","Area of true small farms**","Area of true medium farms**","Area of true large farms**",null,null,"Scheme","Code","Area of true small farms**","Area of true medium farms**","Area of true large farms**"]
[1,"Blindeşti","3-2",{"$f":"E4+D81","v":93.539600000000007},{"$f":"F4+E81","v":61.237400000000008},{"$f":"G4+F81","v":406.08449999999789},null,null,"Blindeşti","3-2",1236,11,1468]
[2,"Cahul","6-9",{"$f":"E5+D82","v":220.93639999999988},35.082899999999995,1784.0956000000042,null,null,"Cahul","6-9",1576,225.6,4903]
[3,"Cărpinenii de Sus","4-5-1",535.03859999999838,164.47720000000004,753.03189999999836,null,null,"Cărpinenii de Sus","4-5-1",2437,314.7,4047]
[4,"Chircani-Zîrneşti","6-6",1557.4409000000028,235.11580000000021,1748.9759999999962,null,null,"Chircani-Zîrneşti","6-6",3215,174.8,3183]
[5,"Coşniţa","12-3",856.99959999999624,310.36430000000104,1413.3829999999966,null,null,"Coşniţa","12-3",1147,650,3795]
[6,"Criuleni","14-2",310.04349999999931,70.285500000000013,171.43440000000007,null,null,"Criuleni","14-2",525.6,184,603]
[7,"Grozeşti","3-6",749.96529999999802,11.5319,100,null,null,"Grozeşti","3-6",1214,132.19999999999999,0]
[8,"Jora de Jos","11-6",882.75679999999852,108.43579999999999,218.17970000000059,null,null,"Jora de Jos","11-6",138.30000000000001,114,207]
[9,"Leova Sud","5-4",328.17227580000031,38.955199999999998,549.65832760000103,null,null,"Leova Sud","5-4",1061,364.4,1234]
[10,"Lopatna","11-7",{"$f":"E13+D90","v":405.70099999999917},41,60,null,null,"Lopatna","11-7",1479,347,364]
[11,"Pugăcenii","14-11",619.19900000000132,40.862699999999997,145.66289999999998,null,null,"Pugăcenii","14-11",795.1,0,850]
[12,"Roşcani","14-13",355.23580000000095,179.62129999999982,0,null,null,"Roşcani","14-13",341.2,170.5,0]
[13,"Şerpeni","14-6",315.84760000000028,156.33959999999979,629.13099999999974,null,null,"Şerpeni","14-6",354.2,204.6,1130]
[14,"Suvorov","17-3",2016.961000000005,341.12929999999983,8127.658300000051,null,null,"Suvorov","17-3",4410,604.5,14000]
[15,"Talmaz","17-2",348.34030000000064,43.926699999999997,1550.718799999994,null,null,"Talmaz","17-2",778.1,224.8,3298]
[16,"Teţcani","1-1",754.22520000000009,159.21950000000049,350.4944999999995,null,null,"Teţcani","1-1",936.7,368,390]
[null,"Subtotal",null,{"$f":"SUBTOTAL(9,D100:D115)","v":10350.402875800002},{"$f":"SUBTOTAL(9,E100:E115)","v":1997.5851000000011},{"$f":"SUBTOTAL(9,F100:F115)","v":18008.50892760004}]
[null,null,null,"<10 ha","10-100 ha",">100 ha",null,null,null,null,null,null,null,null,null,null,null,null,"The sample frame appears to have been in error in a few instances.  Although the final command areas may have been cut to push ratio of small vs. large farms lower or higher, this has been hard to prove.  Furthermoe, the ultimate command areas may differ from those currently considered.  Therefore, the proportions from the farm survey may in fact be more accurate than the map data.  As a compromise, a simple average is taken between the two sets of data.  Only in three cases does this make a notable differences (see yellow).  Pugaceni is perhaps the most notable case.  (P. Pleva)"]
[]
["Share of Small/Medium/Large Areas (using pre-Total area correction, Map data)",null,null,null,null,null,null,null,"Share of Small/Medium/Large Areas (Farm Survey data)",null,null,null,null,null,"Differences",null,null,null,"Share of Small/Medium/Large Areas (Average of Map Data and Farm Survey)"]
["No.","Scheme","Code","Share of true small farms**","Share of true medium farms**","Share of true large farms**",null,null,"Scheme","Code","Share of true small farms","Share of true medium farms","Share of true large farms",null,null,null,null,null,"Scheme","Code","Share of true small farms","Share of true medium farms","Share of true large farms"]
[1,"Blindeşti","3-2",{"$f":"D100/$D4","v":0.16677842925570791},{"$f":"E100/$D4","v":0.10918453129694256},0.7240370394473481,null,null,"Blindeşti","3-2",{"$f":"K100/SUM($K100:$M100)","v":0.45524861878453038},4.0515653775322286E-3,0.54069981583793736,null,{"$f":"D121-K121","v":-0.28847018952882247},{"$f":"E121-L121","v":0.10513296591941032},0.18333722360941074,null,"Blindeşti","3-2",{"$f":"AVERAGE(D121,K121)","v":0.31101352402011917},{"$f":"AVERAGE(E121,L121)","v":5.6618048337237395E-2},{"$f":"AVERAGE(F121,M121)","v":0.63236842764264267}]
[2,"Cahul","6-9",0.10829605724657931,1.7196531430656147E-2,0.87450741132276455,null,null,"Cahul","6-9",0.23506249440682514,3.364853980848969E-2,0.73128896578468505,null,{"$f":"D122-K122","v":-0.12676643716024583},-1.6452008377833543E-2,0.1432184455380795,null,"Cahul","6-9",{"$f":"AVERAGE(D122,K122)","v":0.17167927582670223},2.5422535619572917E-2,0.80289818855372475]
[3,"Cărpinenii de Sus","4-5-1",0.36834494316434374,0.11323359639067274,0.51842146044498094,null,null,"Cărpinenii de Sus","4-5-1",0.35845088031535444,4.628826099107182E-2,0.59526085869357381,null,9.8940628489893045E-3,6.6945335399600917E-2,-7.6839398248592872E-2,null,"Cărpinenii de Sus","4-5-1",0.36339791173984909,7.9760928690872285E-2,0.55684115956927738]
[4,"Chircani-Zîrneşti","6-6",0.43976465330956921,6.638814883736642E-2,0.49384719785306397,null,null,"Chircani-Zîrneşti","6-6",0.48913704965920152,2.6594449853943526E-2,0.48426850048685488,null,-4.9372396349632308E-2,3.9793698983422894E-2,9.578697366209088E-3,null,"Chircani-Zîrneşti","6-6",0.46445085148438536,4.6491299345654977E-2,0.48905784916995942]
[5,"Coşniţa","12-3",0.33207425338765489,0.12026142509364407,0.5476643215187087,null,null,"Coşniţa","12-3",0.20511444921316166,0.11623748211731044,0.67864806866952787,null,0.12695980417449323,4.0239429763336276E-3,-0.13098374715081917,null,"Coşniţa","12-3",0.26859435130040826,0.11824945360547726,0.61315619509411823]
[6,"Criuleni","14-2",0.56191385655518356,0.1273834038285255,0.31070273961629324,null,null,"Criuleni","14-2",0.40042663416120683,0.14017979582508,0.45939357001371328,null,0.16148722239397673,-1.2796391996554496E-2,-0.14869083039742004,null,"Criuleni","14-2",0.48117024535819519,0.13378159982680277,0.38504815481500326]
[7,"Grozeşti","3-6",0.87053713001040489,1.3385882159570603E-2,0.11607698783002456,null,null,"Grozeşti","3-6",0.90179765265190903,9.8202347348090913E-2,0,null,-3.126052264150414E-2,-8.4816465188520304E-2,0.11607698783002456,null,"Grozeşti","3-6",0.88616739133115696,5.5794114753830761E-2,5.8038493915012278E-2]
[8,"Jora de Jos","11-6",0.72992973296974251,8.9662877180170714E-2,0.18040738985009147,null,null,"Jora de Jos","11-6",0.30111038536903983,0.24820378837361201,0.45068582625734815,null,0.42881934760070267,-0.1585409111934413,-0.27027843640725668,null,"Jora de Jos","11-6",0.51552005916939114,0.16893333277689138,0.31554660805371981]
[9,"Leova Sud","5-4",0.35795959599607807,4.2491059367990663E-2,0.59954934463594356,null,null,"Leova Sud","5-4",0.39896217191847783,0.13702338873430095,0.46401443934722114,null,-4.1002575922399753E-2,-9.4532329366310286E-2,0.13553490528872242,null,"Leova Sud","5-4",0.37846088395727795,8.9757224051145806E-2,0.53178189199158232]
[10,"Lopatna","11-7",0.8006714018721095,8.0915569537064386E-2,0.11841302859082592,null,null,"Lopatna","11-7",0.6753424657534246,0.15844748858447488,0.16621004566210046,null,0.1253289361186849,-7.7531919047410497E-2,-4.7797017071274539E-2,null,"Lopatna","11-7",0.73800693381276705,0.11968152906076963,0.14231153712646319]
[11,"Pugăcenii","14-11",0.76849955927869162,5.0715467791351929E-2,0.18078497292995607,null,null,"Pugăcenii","14-11",0.48331408425019762,0,0.51668591574980249,null,0.28518547502849401,5.0715467791351929E-2,-0.33590094281984639,null,"Pugăcenii","14-11",0.62590682176444457,2.5357733895675964E-2,0.3487354443398793]
[12,"Roşcani","14-13",0.66416955108196474,0.33583044891803832,0,null,null,"Roşcani","14-13",0.666796951338675,0.333203048661325,0,null,-2.6274002567102661E-3,2.6274002567133192E-3,0,null,"Roşcani","14-13",0.66548325121031993,0.33451674878968163,0]
[13,"Şerpeni","14-6",0.28679050250872118,0.14195679323196495,0.57125270425931374,null,null,"Şerpeni","14-6",0.20973472288015158,0.12115111321648508,0.66911416390336331,null,7.7055779628569604E-2,2.080568001547986E-2,-9.7861459644049575E-2,null,"Şerpeni","14-6",0.24826261269443639,0.13155395322422503,0.62018343408133858]
[14,"Suvorov","17-3",0.19235259941288071,3.2532660567505374E-2,0.77511474001960423,null,null,"Suvorov","17-3",0.23192826527124036,3.1791527518472744E-2,0.73628020721028686,null,-3.9575665858359643E-2,7.4113304903263011E-4,3.8834532809317368E-2,null,"Suvorov","17-3",0.21214043234206054,3.2162094042989059E-2,0.75569747361494555]
[15,"Talmaz","17-2",0.17928092938198678,2.2607833778301573E-2,0.79811123683971597,null,null,"Talmaz","17-2",0.18091562231160921,5.2268129926294503E-2,0.76681624776209634,null,-1.6346929296224277E-3,-2.966029614799293E-2,3.1294989077619628E-2,null,"Talmaz","17-2",0.18009827584679799,3.743798185229804E-2,0.78246374230090621]
[16,"Teţcani","1-1",0.59672585516771004,0.12597085366131427,0.27730329117096408,null,null,"Teţcani","1-1",0.55272319584587248,0.21714757774237328,0.23012922641175429,null,4.4002659321837556E-2,-9.1176724081059007E-2,4.7174064759209794E-2,null,"Teţcani","1-1",0.57472452550679121,0.17155921570184379,{"$f":"AVERAGE(F136,M136)","v":0.25371625879135917}]
[null,"Subtotal"]
[null,null,null,"<10 ha","10-100 ha",">100 ha"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corrected Small/Medium/Large Areas (Average of Map Data and Farm Survey)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No.","Scheme","Code","Area of true small farms","Area of true medium farms","Area of true large farms"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Blindeşti","3-2",{"$f":"U121*$G33","v":162.03804601448209},29.498003183700682,329.46395080181685]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"Cahul","6-9",331.34100234553529,49.065493745775733,1549.5935039086887]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"Cărpinenii de Sus","4-5-1",659.56720980782609,144.7660855739332,1010.6667046182384]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Chircani-Zîrneşti","6-6",2051.47941100653,205.35206920975804,2160.168519783711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Coşniţa","12-3",752.06418364114313,331.09847009533632,1716.8373462635311]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Criuleni","14-2",325.75225610749817,90.570143082745474,260.67760080975722]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Grozeşti","3-6",902.11840437511773,56.798408819399711,59.083186805482498]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,"Jora de Jos","11-6",600.58086893234065,196.80733268507845,367.61179838258357]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,"Leova Sud","5-4",364.45783125085865,86.436206761253416,512.10596198789381]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,"Lopatna","11-7",373.43150850926014,60.558853704749438,72.009637785990378]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,"Pugăcenii","14-11",535.77623943036451,21.706220214698625,298.51754035493667]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,"Roşcani","14-13",453.85957732543818,228.14042267456287,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,"Şerpeni","14-6",274.82671225274106,145.63022621921709,686.54306152804179]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Suvorov","17-3",2841.4089507895587,430.77908761179543,10121.811961598582]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,"Talmaz","17-2",444.48254478989747,92.396939211471562,1931.1205159986366]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,"Teţcani","1-1",723.00345308754333,215.8214933529195,319.17505355952983]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",null,{"$f":"SUBTOTAL(9,U143:U158)","v":11796.188199666134},{"$f":"SUBTOTAL(9,V143:V158)","v":2385.4254561463954},{"$f":"SUBTOTAL(9,W143:W158)","v":21395.386344187416}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"<10 ha","10-100 ha",">100 ha"]

{"sheet":"Area Irrigated","index":47,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Hectares Irrigated"]
[null,null,"All Irrigation in area Survyed (command area and adjacent)",null,"CIS Irrigation","CIS Irrigation","CIS Irrigation",null,"Private Irrigation","Total land","Private Irrigation","Land to be rehabbed","Private Irrigated Land",null,"Command area Irrigated Land, AM + Private (2008)"]
[null,null,"Farm Survey*",null,"Farm Survey*","AM**","Average***",null,"All land surveyed*","All land surveyed (tc_land)*","Share of land","New command areas","New command areas",null,"New command areas"]
["3-2","Blindeşti",7,null,7,{"$f":"'Total Area and Farm Size'!I4","v":0},{"$f":"AVERAGE(E4:F4)","v":3.5},null,{"$f":"C4-E4","v":0},{"$f":"SUM('Total Area and Farm Size'!K100:M100)","v":2715},{"$f":"I4/J4","v":0},{"$f":"'Total Area and Farm Size'!G33","v":521},{"$f":"K4*L4","v":0},null,{"$f":"G4+M4","v":3.5}]
["6-9","Cahul",3,null,0,{"$f":"'Total Area and Farm Size'!I5","v":0},{"$f":"AVERAGE(E5:F5)","v":0},null,3,{"$f":"SUM('Total Area and Farm Size'!K101:M101)","v":6704.6},{"$f":"I5/J5","v":4.4745398681502249E-4},{"$f":"'Total Area and Farm Size'!G34","v":1930},{"$f":"K5*L5","v":0.86358619455299346},null,{"$f":"G5+M5","v":0.86358619455299346}]
["4-5-1","Cărpinenii de Sus",11,null,11,{"$f":"'Total Area and Farm Size'!I6","v":0},5.5,null,0,{"$f":"SUM('Total Area and Farm Size'!K102:M102)","v":6798.7},0,{"$f":"'Total Area and Farm Size'!G35","v":1815},0,null,5.5]
["6-6","Chircani-Zîrneşti",107.1,null,0,{"$f":"'Total Area and Farm Size'!I7","v":0},0,null,107.1,{"$f":"SUM('Total Area and Farm Size'!K103:M103)","v":6572.8},1.6294425511197662E-2,{"$f":"'Total Area and Farm Size'!G36","v":4417},71.972477482960073,null,71.972477482960073]
["12-3","Coşniţa",392.9,null,380.6,{"$f":"'Total Area and Farm Size'!I8","v":901.9436000000004},641.27180000000021,null,12.299999999999955,{"$f":"SUM('Total Area and Farm Size'!K104:M104)","v":5592},2.1995708154506355E-3,{"$f":"'Total Area and Farm Size'!G37","v":2800},6.1587982832617794,null,647.43059828326204]
["14-2","Criuleni",137.30000000000001,null,137.30000000000001,{"$f":"'Total Area and Farm Size'!I9","v":52.399400000000021},94.849700000000013,null,0,{"$f":"SUM('Total Area and Farm Size'!K105:M105)","v":1312.6},0,{"$f":"'Total Area and Farm Size'!G38","v":677},0,null,94.849700000000013]
["3-6","Grozeşti",0.14549999999999999,null,0,{"$f":"'Total Area and Farm Size'!I10","v":0},0,null,0.14549999999999999,{"$f":"SUM('Total Area and Farm Size'!K106:M106)","v":1346.2},1.0808200861684742E-4,{"$f":"'Total Area and Farm Size'!G39","v":1018},0.11002748477195066,null,0.11002748477195066]
["11-6","Jora de Jos",15,null,0,{"$f":"'Total Area and Farm Size'!I11","v":168.01729999999989},84.008649999999946,null,15,{"$f":"SUM('Total Area and Farm Size'!K107:M107)","v":459.3},3.2658393207054215E-2,{"$f":"'Total Area and Farm Size'!G40","v":1165},38.047028086218162,null,122.05567808621811]
["5-4","Leova Sud",61.59,null,1,{"$f":"'Total Area and Farm Size'!I12","v":0},0.5,null,60.59,{"$f":"SUM('Total Area and Farm Size'!K108:M108)","v":2659.4},2.2783334586748891E-2,{"$f":"'Total Area and Farm Size'!G41","v":963},21.940351207039182,null,22.440351207039182]
["11-7","Lopatna",177.1,null,177.1,{"$f":"'Total Area and Farm Size'!I13","v":19.648699999999995},98.374349999999993,null,0,{"$f":"SUM('Total Area and Farm Size'!K109:M109)","v":2190},0,{"$f":"'Total Area and Farm Size'!G42","v":506},0,null,98.374349999999993]
["14-11","Pugăcenii",3.18,null,2.782,{"$f":"'Total Area and Farm Size'!I14","v":0},1.391,null,0.39800000000000013,{"$f":"SUM('Total Area and Farm Size'!K110:M110)","v":1645.1},2.4193058172755465E-4,{"$f":"'Total Area and Farm Size'!G43","v":856},0.20709257795878677,null,1.5980925779587869]
["14-13","Roşcani",21.27,null,21.27,{"$f":"'Total Area and Farm Size'!I15","v":61.399600000000007},41.334800000000001,null,0,{"$f":"SUM('Total Area and Farm Size'!K111:M111)","v":511.7},0,{"$f":"'Total Area and Farm Size'!G44","v":682},0,null,41.334800000000001]
["14-6","Şerpeni",28.84,null,18.84,{"$f":"'Total Area and Farm Size'!I16","v":0},9.42,null,10,{"$f":"SUM('Total Area and Farm Size'!K112:M112)","v":1688.8},5.9213642823306495E-3,{"$f":"'Total Area and Farm Size'!G45","v":1107},6.5549502605400294,null,15.97495026054003]
["17-3","Suvorov",909.7,null,822.9,{"$f":"'Total Area and Farm Size'!I17","v":957.20730000000378},890.05365000000188,null,86.800000000000068,{"$f":"SUM('Total Area and Farm Size'!K113:M113)","v":19014.5},4.5649372847037821E-3,{"$f":"'Total Area and Farm Size'!G46","v":13394},61.14276999132246,null,951.19641999132432]
["17-2","Talmaz",51.7,null,50,{"$f":"'Total Area and Farm Size'!I18","v":0.62439999999999996},25.312200000000001,null,1.7000000000000028,{"$f":"SUM('Total Area and Farm Size'!K114:M114)","v":4300.8999999999996},3.9526610709386478E-4,{"$f":"'Total Area and Farm Size'!G47","v":2468},0.97551675230765822,null,26.287716752307659]
["1-1","Teţcani",156,null,156,{"$f":"'Total Area and Farm Size'!I19","v":96.558699999999831},126.27934999999991,null,0,{"$f":"SUM('Total Area and Farm Size'!K115:M115)","v":1694.7},0,{"$f":"'Total Area and Farm Size'!G48","v":1258},0,null,126.27934999999991]
[null,"TOTAL",{"$f":"SUM(C4:C19)","v":2082.8254999999999},null,{"$f":"SUM(E4:E19)","v":1785.7920000000001},{"$f":"SUM(F4:F19)","v":2257.7990000000041},{"$f":"SUM(G4:G19)","v":2021.795500000002},null,{"$f":"SUM(I4:I19)","v":297.0335},{"$f":"SUM(J4:J19)","v":65206.299999999996},null,{"$f":"SUM(L4:L19)","v":35577},{"$f":"SUM(M4:M19)","v":207.97259832093309},null,{"$f":"SUM(O4:O19)","v":2229.7680983209348}]
["*Source: Calculation from Farm Survey Database (small farms weighted 25-May-2009)"]
["**Source: Figures from Dumitru"]
["***Given confidence issues with both sets of statistics, an average is used here"]

{"sheet":"Area HVA","index":48,"n_rows":61,"n_cols":15,"rows_kept":61,"cut":false,"hidden":true,"merged":[]}
["Crop Breakdown of Irrigated Area from Farm Survey"]
[null,null,"Area Irrigated HVA","Area Irrigated Non-HVA","Share Irrigated HVA","Share Irrigated Non-HVA",null,null,null,null,"hva-irr","non-hva-irr",null,"hva-nonirr","nonhva-nonirr"]
["3-2","Blindeşti",7,0,{"$f":"C3/SUM($C3:$D3)","v":1},{"$f":"D3/SUM($C3:$D3)","v":0}]
["6-9","Cahul",3,0,{"$f":"C4/SUM($C4:$D4)","v":1},0]
["4-5-1","Cărpinenii de Sus",11,0,1,0]
["6-6","Chircani-Zîrneşti",102.1,5,0.95331465919701208,4.6685340802987862E-2]
["12-3","Coşniţa",378.6,14.3,0.96360397047594804,3.6396029524051923E-2]
["14-2","Criuleni",128.19999999999999,9.093,0.9337693837267742,6.6230616273225879E-2]
["3-6","Grozeşti",0,0.14549999999999999,0,{"$f":"D9/SUM($C9:$D9)","v":1}]
["11-6","Jora de Jos",15,0,1,0]
["5-4","Leova Sud",61.59,0,1,0]
["11-7","Lopatna",95.85,81.27,0.54115853658536583,0.45884146341463411]
["14-11","Pugăcenii",3.18,0,1,0]
["14-13","Roşcani",21.27,0,1,0]
["14-6","Şerpeni",28.84,0,1,0]
["17-3","Suvorov",412.7,497,0.45366604375068703,0.54633395624931291]
["17-2","Talmaz",51.7,0,1,0]
["1-1","Teţcani",156,0,1,0]
["Source: Farm Survey (svy linearized : tabulate v1, tab(ha_irr_hva) count)"]
["Source: Farm Survey (svy linearized : tabulate v1, tab( ha_irr_non_hva ) count)"]
[]
["Crop Breakdown of Non-Irrigated Area from Farm Survey"]
[null,null,"Area Non-Irrigated HVA","Area Non-Irrigated Non-HVA","Share Non-Irrigated HVA","Share Non-Irrigated Non-HVA"]
["3-2","Blindeşti",32.1,1525,{"$f":"C24/SUM($C24:$D24)","v":2.0615246291182329E-2},{"$f":"D24/SUM($C24:$D24)","v":0.97938475370881772}]
["6-9","Cahul",154,3848,{"$f":"C25/SUM($C25:$D25)","v":3.8480759620189903E-2},{"$f":"D25/SUM($C25:$D25)","v":0.96151924037981007}]
["4-5-1","Cărpinenii de Sus",115.1,3992,{"$f":"C26/SUM($C26:$D26)","v":2.8024640257115721E-2},0.97197535974288418]
["6-6","Chircani-Zîrneşti",43.45,2883,1.484734063455723E-2,0.98515265936544283]
["12-3","Coşniţa",789.1,3265,0.19464246071877853,0.80535753928122145]
["14-2","Criuleni",21.26,776.9,2.6636263405833419E-2,0.97336373659416664]
["3-6","Grozeşti",177.1,952.5,0.15678116147308782,0.84321883852691226]
["11-6","Jora de Jos",2.94,434.7,6.7178502879078695E-3,0.99328214971209217]
["5-4","Leova Sud",7.7249999999999996,1813,4.242815362012385E-3,0.99575718463798768]
["11-7","Lopatna",32.14,1216,2.575031647090871E-2,0.97424968352909125]
["14-11","Pugăcenii",27.84,1084,2.5039574039430135E-2,0.97496042596056998]
["14-13","Roşcani",4.3099999999999996,284.60000000000002,1.4918140597417879E-2,0.98508185940258208]
["14-6","Şerpeni",0,1278,0,1]
["17-3","Suvorov",546.9,11000,4.7363361594886938E-2,0.95263663840511315]
["17-2","Talmaz",2.2330000000000001,3248,6.8702766847792145E-4,0.99931297233152205]
["1-1","Teţcani",964.4,555.70000000000005,0.63443194526675883,0.36556805473324128]
["Source: Farm Survey (svy linearized : tabulate v1, tab( ha_unirr_hva ) count)"]
["Source: Farm Survey (svy linearized : tabulate v1, tab( ha_unirr_non_hva ) count)"]
[]
["Command Area Crop Breakdown, HVA vs. Non-HVA (ha) (2008)"]
[null,null,"Total Hecatres to be rehabbed","Total Irrigated Hectares currently in command area","Total Un-irrigated hectares in command area","Irrigated HVA","Irrigated non-HVA","Un-irrigated HVA","Un-irrigated non-HVA","HVA","Non-HVA"]
["3-2","Blindeşti",{"$f":"'Total Area and Farm Size'!G33","v":521},{"$f":"'Area Irrigated'!O4","v":3.5},{"$f":"C45-D45","v":517.5},{"$f":"$D45*E3","v":3.5},{"$f":"$D45*F3","v":0},{"$f":"$E45*E24","v":10.668389955686855},{"$f":"$E45*F24","v":506.83161004431315},{"$f":"F45+H45","v":14.168389955686855},{"$f":"G45+I45","v":506.83161004431315}]
["6-9","Cahul",{"$f":"'Total Area and Farm Size'!G34","v":1930},{"$f":"'Area Irrigated'!O5","v":0.86358619455299346},{"$f":"C46-D46","v":1929.1364138054471},{"$f":"D46*E4","v":0.86358619455299346},{"$f":"$D46*F4","v":0},{"$f":"$E46*E25","v":74.234634614202605},1854.9017791912445,{"$f":"F46+H46","v":75.098220808755599},1854.9017791912445]
["4-5-1","Cărpinenii de Sus",{"$f":"'Total Area and Farm Size'!G35","v":1815},{"$f":"'Area Irrigated'!O6","v":5.5},1809.5,5.5,0,50.710586545250898,1758.7894134547489,56.210586545250898,1758.7894134547489]
["6-6","Chircani-Zîrneşti",{"$f":"'Total Area and Farm Size'!G36","v":4417},{"$f":"'Area Irrigated'!O7","v":71.972477482960073},4345.0275225170399,68.612417843232706,3.360059639727361,64.512103693336783,4280.5154188237029,133.12452153656949,4283.8754784634302]
["12-3","Coşniţa",{"$f":"'Total Area and Farm Size'!G37","v":2800},{"$f":"'Area Irrigated'!O8","v":647.43059828326204},2152.569401716738,623.86669511336981,23.563903169892207,418.98140521809478,1733.5879964986432,1042.8481003314646,1757.1518996685354]
["14-2","Criuleni",{"$f":"'Total Area and Farm Size'!G38","v":677},{"$f":"'Area Irrigated'!O9","v":94.849700000000013},582.15030000000002,88.567745915669434,6.2819540843305939,15.506308732584948,566.64399126741512,104.07405464825439,572.92594535174567]
["3-6","Grozeşti",{"$f":"'Total Area and Farm Size'!G39","v":1018},{"$f":"'Area Irrigated'!O10","v":0.11002748477195066},1017.889972515228,0,0.11002748477195066,159.5859721427469,858.30400037248125,159.5859721427469,858.41402785725325]
["11-6","Jora de Jos",{"$f":"'Total Area and Farm Size'!G40","v":1165},{"$f":"'Area Irrigated'!O11","v":122.05567808621811},1042.944321913782,122.05567808621811,0,7.0063438132403784,1035.9379781005416,129.0620218994585,1035.9379781005416]
["5-4","Leova Sud",{"$f":"'Total Area and Farm Size'!G41","v":963},{"$f":"'Area Irrigated'!O12","v":22.440351207039182},940.55964879296084,22.440351207039182,0,3.9906209267877477,936.5690278661732,26.430972133826931,936.5690278661732]
["11-7","Lopatna",{"$f":"'Total Area and Farm Size'!G42","v":506},{"$f":"'Area Irrigated'!O13","v":98.374349999999993},407.62565000000001,53.236119283536581,45.138230716463404,10.496489489159869,397.12916051084011,63.732608772696452,442.26739122730351]
["14-11","Pugăcenii",{"$f":"'Total Area and Farm Size'!G43","v":856},{"$f":"'Area Irrigated'!O14","v":1.5980925779587869},854.40190742204118,1.5980925779587869,0,21.393859820324533,833.00804760171673,22.99195239828332,833.00804760171673]
["14-13","Roşcani",{"$f":"'Total Area and Farm Size'!G44","v":682},{"$f":"'Area Irrigated'!O15","v":41.334800000000001},640.66520000000003,41.334800000000001,0,9.5575335294728454,631.10766647052719,50.89233352947285,631.10766647052719]
["14-6","Şerpeni",{"$f":"'Total Area and Farm Size'!G45","v":1107},{"$f":"'Area Irrigated'!O16","v":15.97495026054003},1091.02504973946,15.97495026054003,0,0,1091.02504973946,15.97495026054003,1091.02504973946]
["17-3","Suvorov",{"$f":"'Total Area and Farm Size'!G46","v":13394},{"$f":"'Area Irrigated'!O17","v":951.19641999132432},12442.803580008676,431.52551668728103,519.67090330404324,589.33300521410467,11853.470574794574,1020.8585219013858,12373.141478098616]
["17-2","Talmaz",{"$f":"'Total Area and Farm Size'!G47","v":2468},{"$f":"'Area Irrigated'!O18","v":26.287716752307659},2441.7122832476925,26.287716752307659,0,1.6775238970535644,2440.034759350639,27.965240649361224,2440.034759350639]
["1-1","Teţcani",{"$f":"'Total Area and Farm Size'!G48","v":1258},{"$f":"'Area Irrigated'!O19","v":126.27934999999991},1131.7206500000002,126.27934999999991,0,717.99973347806088,413.72091652193944,844.27908347806078,413.72091652193944]
[null,"TOTAL",{"$f":"SUM(C45:C60)","v":35577},{"$f":"SUM(D45:D60)","v":2229.7680983209348},33347.231901679064,1631.6430199217061,598.12507839922876,2155.6545110701081,31191.57739060896,3787.2975309918143,31789.702469008189]

{"sheet":"Farm Count","index":49,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,1,2],[0,10,0,11]]}
["Moldova: Combined CIS Rehabilitation Project",null,null,null,"Small",null,"Medium",null,"Large",null,{"$f":"'User''s Guide'!B1","v":"LAST UPDATED: 1/10/2011"}]
[null,null,null,"Mean Size","Total area","Number of farms","Total Area","Number of farms","Total Area","Number of farms"]
["3-2","Blindeşti","3-2 Blindesti",1.9310345,{"$f":"'Total Area and Farm Size'!U143","v":162.03804601448209},{"$f":"E3/D3","v":83.912558793994663},{"$f":"'Total Area and Farm Size'!V143","v":29.498003183700682},1,{"$f":"'Total Area and Farm Size'!W143","v":329.46395080181685},4]
["6-9","Cahul","6-9 Masivul Cahul",5.0183333000000001,{"$f":"'Total Area and Farm Size'!U144","v":331.34100234553529},66.026105190250178,{"$f":"'Total Area and Farm Size'!V144","v":49.065493745775733},4,{"$f":"'Total Area and Farm Size'!W144","v":1549.5935039086887},5]
["4-5-1","Cărpinenii de Sus","4-51 Carpinenii de Sus",3.4733333000000002,{"$f":"'Total Area and Farm Size'!U145","v":659.56720980782609},189.89459197820895,{"$f":"'Total Area and Farm Size'!V145","v":144.7660855739332},5,{"$f":"'Total Area and Farm Size'!W145","v":1010.6667046182384},4]
["6-6","Chircani-Zîrneşti","6-6 Chircani-Zarnesti",4.1923332999999996,{"$f":"'Total Area and Farm Size'!U146","v":2051.47941100653},489.34072369831142,{"$f":"'Total Area and Farm Size'!V146","v":205.35206920975804},8,{"$f":"'Total Area and Farm Size'!W146","v":2160.168519783711},3]
["12-3","Coşniţa","12-3 Cosnita",2.0590000000000002,{"$f":"'Total Area and Farm Size'!U147","v":752.06418364114313},365.25701002483879,{"$f":"'Total Area and Farm Size'!V147","v":331.09847009533632},10,{"$f":"'Total Area and Farm Size'!W147","v":1716.8373462635311},7]
["14-2","Criuleni","14-2 Criuleni",1.7813333,{"$f":"'Total Area and Farm Size'!U148","v":325.75225610749817},182.86990767393064,{"$f":"'Total Area and Farm Size'!V148","v":90.570143082745474},3,{"$f":"'Total Area and Farm Size'!W148","v":260.67760080975722},2]
["3-6","Grozeşti","3-6 Grozesti",1.3493103,{"$f":"'Total Area and Farm Size'!U149","v":902.11840437511773},668.57742386989696,{"$f":"'Total Area and Farm Size'!V149","v":56.798408819399711},5,{"$f":"'Total Area and Farm Size'!W149","v":59.083186805482498},0]
["11-6","Jora de Jos","11-6 Jora de Jos",1.41,{"$f":"'Total Area and Farm Size'!U150","v":600.58086893234065},425.94387867541894,{"$f":"'Total Area and Farm Size'!V150","v":196.80733268507845},3,{"$f":"'Total Area and Farm Size'!W150","v":367.61179838258357},1]
["5-4","Leova Sud","5-4 Leova Sud",2.335,{"$f":"'Total Area and Farm Size'!U151","v":364.45783125085865},156.08472430443626,{"$f":"'Total Area and Farm Size'!V151","v":86.436206761253416},9,{"$f":"'Total Area and Farm Size'!W151","v":512.10596198789381},3]
["11-7","Lopatna","11-7 Lopatna",2.06,{"$f":"'Total Area and Farm Size'!U152","v":373.43150850926014},181.27743131517482,{"$f":"'Total Area and Farm Size'!V152","v":60.558853704749438},6,{"$f":"'Total Area and Farm Size'!W152","v":72.009637785990378},2]
["14-11","Pugăcenii","14-11 Puhaceni",2.4660000000000002,{"$f":"'Total Area and Farm Size'!U153","v":535.77623943036451},217.2653039052573,{"$f":"'Total Area and Farm Size'!V153","v":21.706220214698625},0,{"$f":"'Total Area and Farm Size'!W153","v":298.51754035493667},1]
["14-13","Roşcani","14-13 Roscani",2.6759374999999999,{"$f":"'Total Area and Farm Size'!U154","v":453.85957732543818},169.60768976309731,{"$f":"'Total Area and Farm Size'!V154","v":228.14042267456287},8,{"$f":"'Total Area and Farm Size'!W154","v":0},0]
["14-6","Şerpeni","14-6 Serpeni",2.7293547999999999,{"$f":"'Total Area and Farm Size'!U155","v":274.82671225274106},100.69292283023852,{"$f":"'Total Area and Farm Size'!V155","v":145.63022621921709},3,{"$f":"'Total Area and Farm Size'!W155","v":686.54306152804179},3]
["17-3","Suvorov","17-3 Masivul Suvorov",3.3740625,{"$f":"'Total Area and Farm Size'!U156","v":2841.4089507895587},842.13287418047491,{"$f":"'Total Area and Farm Size'!V156","v":430.77908761179543},19,{"$f":"'Total Area and Farm Size'!W156","v":10121.811961598582},18]
["17-2","Talmaz","17-2 Masivul Talmaza",1.0373333,{"$f":"'Total Area and Farm Size'!U157","v":444.48254478989747},428.48575746088306,{"$f":"'Total Area and Farm Size'!V157","v":92.396939211471562},6,{"$f":"'Total Area and Farm Size'!W157","v":1931.1205159986366},5]
["1-1","This program is designed to address the critical constraints of unreliable water delivery and non-operational or partially functional irrigation systems that inhibit farmers from transitioning to HVA production. Without reliable water service, farmers cannot profitably absorb the risks of many high value crops and increase their production. As a result, current agriculture production is predominantly of lower-value, more drought resistant crops, such as grains, that cannot cover the level of water tariffs and user fees needed to provide proper O&M of the irrigation systems. Rehabilitation of irrigation infrastructure will provide Moldovan producers in the targeted systems more reliable and sustainable water service. As a result, farmers will invest in irrigated agriculture on a substantially greater scale, and their incomes will increase in turn, raising their ability and willingness to pay full cost-recovery tariffs for water.10 Results of MCC‟s Moldovan farm survey indicate that the project will increase farmers‟ incomes sufficiently to enable them to pay the higher tariffs to cover O&M costs, and still experience dramatically higher net income.","1-1 Tetcani",1.59,{"$f":"'Total Area and Farm Size'!U158","v":723.00345308754333},454.71915288524735,{"$f":"'Total Area and Farm Size'!V158","v":215.8214933529195},7,{"$f":"'Total Area and Farm Size'!W158","v":319.17505355952983},2]
[null,null,"TOTAL",null,{"$f":"SUM(E2:E18)","v":11796.188199666134},{"$f":"SUM(F3:F18)","v":5022.08805654966},{"$f":"SUM(G3:G18)","v":2385.4254561463954},{"$f":"SUM(H3:H18)","v":97},{"$f":"SUM(I3:I18)","v":21395.386344187416},{"$f":"SUM(J3:J18)","v":60}]
[]
[null,null,null,null,"Total Area","Number"]
[null,null,"Small Farms",null,{"$f":"E19","v":11796.188199666134},{"$f":"F19","v":5022.08805654966}]
[null,null,"Medium Farms",null,{"$f":"G19","v":2385.4254561463954},{"$f":"H19","v":97}]
[null,null,"Large Farms",null,{"$f":"I19","v":21395.386344187416},{"$f":"J19","v":60}]
[null,null,"TOTAL",null,{"$f":"SUM(E22:E24)","v":35576.999999999942},{"$f":"SUM(F22:F24)","v":5179.08805654966}]
[]
[{"$f":"IF('ERR & Sensitivity Analysis'!$I$20=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",IF('ERR & Sensitivity Analysis'!$I$21=\"N\",\"NOTE: Current calculations are based on USER INPUT and are not the original MCC estimates.\",\"\"))","v":""}]

{"sheet":"Unique land owners","index":50,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":true,"merged":[]}
[]
["Unique Land Owners"]
[null,null,"Full Mapped Area","Unique land owners in full mapped area","Ratio of land owner to hectare","Corrected command area","Corrected Unique Land owners"]
["Blindeşti","3-2",{"$f":"'Total Area and Farm Size'!D4","v":560.86149999999873},{"$f":"'Total Area and Farm Size'!K4","v":507},{"$f":"D4/C4","v":0.90396648727003215},{"$f":"'Total Area and Farm Size'!G33","v":521},{"$f":"E4*F4","v":470.96653986768678}]
["Cahul","6-9",{"$f":"'Total Area and Farm Size'!D5","v":2040.1149000000041},{"$f":"'Total Area and Farm Size'!K5","v":1160},{"$f":"D5/C5","v":0.5685954256792094},{"$f":"'Total Area and Farm Size'!G34","v":1930},{"$f":"E5*F5","v":1097.389171560874}]
["Cărpinenii de Sus","4-5-1",{"$f":"'Total Area and Farm Size'!D6","v":1452.5477000000005},{"$f":"'Total Area and Farm Size'!K6","v":1657},1.1407542760902099,{"$f":"'Total Area and Farm Size'!G35","v":1815},2070.4690111037307]
["Chircani-Zîrneşti","6-6",{"$f":"'Total Area and Farm Size'!D7","v":3541.5327000000007},{"$f":"'Total Area and Farm Size'!K7","v":1676},0.47324143018642739,{"$f":"'Total Area and Farm Size'!G36","v":4417},2090.3073971334497]
["Coşniţa","12-3",{"$f":"'Total Area and Farm Size'!D8","v":2580.7468999999742},{"$f":"'Total Area and Farm Size'!K8","v":3140},1.216702033043237,{"$f":"'Total Area and Farm Size'!G37","v":2800},3406.7656925210636]
["Criuleni","14-2",{"$f":"'Total Area and Farm Size'!D9","v":551.76339999999811},{"$f":"'Total Area and Farm Size'!K9","v":1341},2.4303895474038413,{"$f":"'Total Area and Farm Size'!G38","v":677},1645.3737235924004]
["Grozeşti","3-6",{"$f":"'Total Area and Farm Size'!D10","v":861.49719999999797},{"$f":"'Total Area and Farm Size'!K10","v":1642},1.9059841401690032,{"$f":"'Total Area and Farm Size'!G39","v":1018},1940.2918546920453]
["Jora de Jos","11-6",{"$f":"'Total Area and Farm Size'!D11","v":1209.3722999999934},{"$f":"'Total Area and Farm Size'!K11","v":1733},1.4329747754268967,{"$f":"'Total Area and Farm Size'!G40","v":1165},1669.4156133723345]
["Leova Sud","5-4",{"$f":"'Total Area and Farm Size'!D12","v":916.78580339999007},{"$f":"'Total Area and Farm Size'!K12","v":1138},1.2412932178701015,{"$f":"'Total Area and Farm Size'!G41","v":963},1195.3653688089078]
["Lopatna","11-7",{"$f":"'Total Area and Farm Size'!D13","v":506.70099999999928},{"$f":"'Total Area and Farm Size'!K13","v":934},1.8432961450638568,{"$f":"'Total Area and Farm Size'!G42","v":506},932.70784940231147]
["Pugăcenii","14-11",{"$f":"'Total Area and Farm Size'!D14","v":805.7246000000016},{"$f":"'Total Area and Farm Size'!K14","v":2661},3.3026172962821225,{"$f":"'Total Area and Farm Size'!G43","v":856},2827.0404056174971]
["Roşcani","14-13",{"$f":"'Total Area and Farm Size'!D15","v":534.85709999999915},{"$f":"'Total Area and Farm Size'!K15","v":975},1.8229168127337219,{"$f":"'Total Area and Farm Size'!G44","v":682},1243.2292662843984]
["Şerpeni","14-6",{"$f":"'Total Area and Farm Size'!D16","v":1101.3181999999999},{"$f":"'Total Area and Farm Size'!K16","v":1174},1.0659952772958805,{"$f":"'Total Area and Farm Size'!G45","v":1107},1180.0567719665398]
["Suvorov","17-3",{"$f":"'Total Area and Farm Size'!D17","v":10485.748600000157},{"$f":"'Total Area and Farm Size'!K17","v":8867},0.8456239357102141,{"$f":"'Total Area and Farm Size'!G46","v":13394},11326.286994902608]
["Talmaz","17-2",{"$f":"'Total Area and Farm Size'!D18","v":1942.9857999999863},{"$f":"'Total Area and Farm Size'!K18","v":3309},1.7030489878001287,{"$f":"'Total Area and Farm Size'!G47","v":2468},4203.1249018907174]
["Teţcani","1-1",{"$f":"'Total Area and Farm Size'!D19","v":1263.9392000000148},{"$f":"'Total Area and Farm Size'!K19","v":1615},1.2777513348743208,{"$f":"'Total Area and Farm Size'!G48","v":1258},1607.4111792718957]
["(May 2009) K. Farely wrote in late May that the number of unique land owners from this calculation seems too large, so an earlier methodlogy presented below was adopted."]
["(June 5, 2009) Email exchange with Dumitru and Kathy recommended going back to this calculation, no the one below."]
[]
[]
["Scheme","Code","CIS area","aver endowment (ha)*","Unique land owners"]
["Blindeşti","3-2",{"$f":"'Total Area and Farm Size'!G33","v":521},1.7,{"$f":"C25/D25","v":306.47058823529414}]
["Cahul","6-9",{"$f":"'Total Area and Farm Size'!G34","v":1930},1.7,{"$f":"C26/D26","v":1135.2941176470588}]
["Cărpinenii de Sus","4-5-1",{"$f":"'Total Area and Farm Size'!G35","v":1815},1.7,1067.6470588235295]
["Chircani-Zîrneşti","6-6",{"$f":"'Total Area and Farm Size'!G36","v":4417},1.7,2598.2352941176473]
["Coşniţa","12-3",{"$f":"'Total Area and Farm Size'!G37","v":2800},1.7,1647.0588235294117]
["Criuleni","14-2",{"$f":"'Total Area and Farm Size'!G38","v":677},1.7,398.23529411764707]
["Grozeşti","3-6",{"$f":"'Total Area and Farm Size'!G39","v":1018},1.7,598.82352941176475]
["Jora de Jos","11-6",{"$f":"'Total Area and Farm Size'!G40","v":1165},1.7,685.2941176470589]
["Leova Sud","5-4",{"$f":"'Total Area and Farm Size'!G41","v":963},1.7,566.47058823529414]
["Lopatna","11-7",{"$f":"'Total Area and Farm Size'!G42","v":506},1.7,297.64705882352939]
["Pugăcenii","14-11",{"$f":"'Total Area and Farm Size'!G43","v":856},1.7,503.52941176470591]
["Roşcani","14-13",{"$f":"'Total Area and Farm Size'!G44","v":682},1.7,401.1764705882353]
["Şerpeni","14-6",{"$f":"'Total Area and Farm Size'!G45","v":1107},1.7,651.17647058823536]
["Suvorov","17-3",{"$f":"'Total Area and Farm Size'!G46","v":13394},1.7,7878.8235294117649]
["Talmaz","17-2",{"$f":"'Total Area and Farm Size'!G47","v":2468},1.7,1451.7647058823529]
["Teţcani","1-1",{"$f":"'Total Area and Farm Size'!G48","v":1258},1.7,740]
[null,"TOTAL",{"$f":"SUM(C25:C40)","v":35577},null,{"$f":"SUM(E25:E40)","v":20927.647058823532}]
[]
["*Source: \"Tables with est number of land owners.xls\" forwarded to P. Pleva on May 27th (the calculation is presented in a more complicated manner, but the only relevant portion is the assumption that the endowment per person was 1.7 ha)"]

{"sheet":"Ha by pov","index":51,"n_rows":22,"n_cols":12,"rows_kept":22,"cut":false,"hidden":true,"merged":[]}
["NOTE, the codes here are in the order of alphabatized sytem number (i.e. 1-1) NOT name of system!!",null,null,null,null,null,"Adjustement for Project areas currently under consideration."]
[null,"Fraction of small farm land farmed by people living on:","Ha","Ha","Ha"]
[null,"Below $1.25","Below $2","Below $4","ALL",null,"Below $1.25","Below $2","Below $4","ALL"]
[11,{"$f":"1-0.615","v":0.38500000000000001},{"$f":"1-0.27","v":0.73},{"$f":"1-0.207","v":0.79300000000000004},2715.4259999999999,null,{"$f":"B4*'System Parameters'!$Q5","v":62.370000000000005},{"$f":"C4*'System Parameters'!$Q5","v":118.25999999999999},{"$f":"D4*'System Parameters'!$Q5","v":128.46600000000001},521,11,"Blindeşti"]
[16,{"$f":"1-0.79","v":0.20999999999999996},{"$f":"1-0.761","v":0.23899999999999999},{"$f":"1-0.488","v":0.51200000000000001},6704.3339999999998,null,{"$f":"B5*'System Parameters'!$Q6","v":69.509999999999991},{"$f":"C5*'System Parameters'!$Q6","v":79.108999999999995},{"$f":"D5*'System Parameters'!$Q6","v":169.47200000000001},1930,16,"Cahul"]
[13,{"$f":"1-0.805","v":0.19499999999999995},{"$f":"1-0.712","v":0.28800000000000003},{"$f":"1-0.342","v":0.65799999999999992},6799.0690000000004,null,{"$f":"B6*'System Parameters'!$Q7","v":128.69999999999996},{"$f":"C6*'System Parameters'!$Q7","v":190.08},{"$f":"D6*'System Parameters'!$Q7","v":434.28},1815,13,"Cărpinenii de Sus"]
[15,{"$f":"1-0.705","v":0.29500000000000004},{"$f":"1-0.624","v":0.376},{"$f":"1-0.314","v":0.68599999999999994},6572.866,null,{"$f":"B7*'System Parameters'!$Q8","v":605.04500000000007},{"$f":"C7*'System Parameters'!$Q8","v":771.17600000000004},{"$f":"D7*'System Parameters'!$Q8","v":1406.9859999999999},4417,15,"Chircani-Zîrneşti"]
[4,{"$f":"1-0.45","v":0.55000000000000004},{"$f":"1-0.422","v":0.57800000000000007},{"$f":"1-0.254","v":0.746},5591.4989999999998,null,{"$f":"B8*'System Parameters'!$Q9","v":413.6},{"$f":"C8*'System Parameters'!$Q9","v":434.65600000000006},{"$f":"D8*'System Parameters'!$Q9","v":560.99199999999996},2800,4,"Coşniţa"]
[7,{"$f":"1-0.983","v":1.7000000000000015E-2},{"$f":"1-0.927","v":7.2999999999999954E-2},{"$f":"1-0.685","v":0.31499999999999995},1312.6410000000001,null,{"$f":"B9*'System Parameters'!$Q10","v":5.5420000000000051},{"$f":"C9*'System Parameters'!$Q10","v":23.797999999999984},{"$f":"D9*'System Parameters'!$Q10","v":102.68999999999998},677,7,"Criuleni"]
[12,{"$f":"1-0.824","v":0.17600000000000005},{"$f":"1-0.462","v":0.53800000000000003},{"$f":"1-0.256","v":0.74399999999999999},1346.0329999999999,null,{"$f":"B10*'System Parameters'!$Q11","v":158.75200000000004},{"$f":"C10*'System Parameters'!$Q11","v":485.27600000000001},{"$f":"D10*'System Parameters'!$Q11","v":671.08799999999997},1018,12,"Grozeşti"]
[2,{"$f":"1-0.665","v":0.33499999999999996},{"$f":"1-0.595","v":0.40500000000000003},{"$f":"1-0.38","v":0.62},459.29500000000002,null,{"$f":"B11*'System Parameters'!$Q12","v":201.33499999999998},{"$f":"C11*'System Parameters'!$Q12","v":243.40500000000003},{"$f":"D11*'System Parameters'!$Q12","v":372.62},1165,2,"Jora de Jos"]
[14,{"$f":"1-0.712","v":0.28800000000000003},{"$f":"1-0.605","v":0.39500000000000002},{"$f":"1-0.411","v":0.58899999999999997},2659.4180000000001,null,{"$f":"B12*'System Parameters'!$Q13","v":104.83200000000001},{"$f":"C12*'System Parameters'!$Q13","v":143.78},{"$f":"D12*'System Parameters'!$Q13","v":214.39599999999999},963,14,"Leova Sud"]
[3,{"$f":"1-0.599","v":0.40100000000000002},{"$f":"1-0.295","v":0.70500000000000007},{"$f":"1-0.142","v":0.85799999999999998},2189.8490000000002,null,{"$f":"B13*'System Parameters'!$Q14","v":149.57300000000001},{"$f":"C13*'System Parameters'!$Q14","v":262.96500000000003},{"$f":"D13*'System Parameters'!$Q14","v":320.03399999999999},506.70099999999928,3,"Lopatna"]
[5,{"$f":"1-0.49","v":0.51},{"$f":"1-0.393","v":0.60699999999999998},{"$f":"1-0.083","v":0.91700000000000004},1645.1489999999999,null,{"$f":"B14*'System Parameters'!$Q15","v":273.36},{"$f":"C14*'System Parameters'!$Q15","v":325.35199999999998},{"$f":"D14*'System Parameters'!$Q15","v":491.512},856,5,"Pugăcenii"]
[6,{"$f":"1-0.824","v":0.17600000000000005},{"$f":"1-0.702","v":0.29800000000000004},{"$f":"1-0.32","v":0.67999999999999994},511.71300000000002,null,{"$f":"B15*'System Parameters'!$Q16","v":79.904000000000025},{"$f":"C15*'System Parameters'!$Q16","v":135.29200000000003},{"$f":"D15*'System Parameters'!$Q16","v":308.71999999999997},682,6,"Roşcani"]
[8,{"$f":"1-0.751","v":0.249},{"$f":"1-0.525","v":0.47499999999999998},{"$f":"1-0.193","v":0.80699999999999994},1688.825,null,{"$f":"B16*'System Parameters'!$Q17","v":68.474999999999994},{"$f":"C16*'System Parameters'!$Q17","v":130.625},{"$f":"D16*'System Parameters'!$Q17","v":221.92499999999998},1107,8,"Şerpeni"]
[10,{"$f":"1-0.76","v":0.24},{"$f":"1-0.693","v":0.30700000000000005},{"$f":"1-0.558","v":0.44199999999999995},19043.46,null,{"$f":"B17*'System Parameters'!$Q18","v":681.83999999999992},{"$f":"C17*'System Parameters'!$Q18","v":872.18700000000013},{"$f":"D17*'System Parameters'!$Q18","v":1255.7219999999998},13394,10,"Suvorov"]
[9,{"$f":"1-0.299","v":0.70100000000000007},{"$f":"1-0.127","v":0.873},{"$f":"1-0.127","v":0.873},4300.518,null,{"$f":"B18*'System Parameters'!$Q19","v":311.24400000000003},{"$f":"C18*'System Parameters'!$Q19","v":387.61200000000002},{"$f":"D18*'System Parameters'!$Q19","v":387.61200000000002},2468,9,"Talmaz"]
[1,{"$f":"1-0.847","v":0.15300000000000002},{"$f":"1-0.821","v":0.17900000000000005},{"$f":"1-0.52","v":0.48},1694.723,null,{"$f":"B19*'System Parameters'!$Q20","v":110.61900000000001},{"$f":"C19*'System Parameters'!$Q20","v":129.41700000000003},{"$f":"D19*'System Parameters'!$Q20","v":347.03999999999996},1258,1,"Teţcani"]
[null,{"$f":"SUM(B4:B19)","v":4.8810000000000002},{"$f":"SUM(C4:C19)","v":7.0660000000000007},{"$f":"SUM(D4:D19)","v":10.72},{"$f":"SUM(E4:E19)","v":65234.817999999999},null,{"$f":"SUM(G4:G19)","v":3424.701},{"$f":"SUM(H4:H19)","v":4732.9900000000007},{"$f":"SUM(I4:I19)","v":7393.5550000000003},{"$f":"SUM(J4:J19)","v":35577.701000000001}]
[null,null,null,null,null,"The full sample frame (. svy linearized : total tc_land)"]
["% of land in poverty category",{"$f":"B20/$E$20","v":7.4822006861427899E-5},{"$f":"C20/$E$20","v":1.083163901829235E-4},{"$f":"D20/$E$20","v":1.6432942297777241E-4},null,null,{"$f":"G20/$J$20","v":9.6259761135212188E-2},{"$f":"H20/$J$20","v":0.13303248571345294},{"$f":"I20/$J$20","v":0.20781429918701042}]