{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["Menu","AlfalfaHay","Blackeyes","Corn","CornSilage","CottonDrip","CottonPivot","GuarIrragated","Peanuts","SesameIrrigated","SorghumIrrigated","SorghumSilage","Soybeans","SunflowersConfectionary","SunflowersOilseed","WheatIrrigated","CottonDryland","GuarDryland","SesameDryland","SorghumDryland","SunflowersDryland","WheatDryland","Livestock Budget","Crop Budget","Comparative Returns - Cash Rent","Your Returns - Cash Rent"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":1088,"comments":23,"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":"Menu","index":0,"n_rows":68,"n_cols":26,"rows_kept":68,"cut":false,"hidden":false,"merged":[[5,0,5,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
["     South Plains Extension District - 2      "]
[]
[null,null,null,"Budgets"]
[]
[]
[null,null,null,"Forage Crops"]
[]
[null,null,null,{"$f":"AlfalfaHay!A3","v":"Irrigated Alfalfa"}]
[null,null,null,{"$f":"CornSilage!A3","v":"Irrigated Corn Silage"}]
[null,null,null,{"$f":"SorghumSilage!A3","v":"Irrigated Sorghum Silage"}]
[]
[null,null,null,"Field Crops - Irrigated"]
[null,"Comparative Returns"]
[null,null,null,{"$f":"Blackeyes!A3","v":"Irrigated Blackeyed Peas"}]
[null,null,null,{"$f":"+Corn!A3","v":"Irrigated Corn"}]
[null,null,null,{"$f":"CottonDrip!A3","v":"Irrigated Cotton - Drip"}]
[null,null,null,{"$f":"CottonPivot!A3","v":"Irrigated Cotton - Pivot"}]
[null,null,null,{"$f":"GuarIrragated!A3","v":"Irrigated Guar"}]
[null,null,null,{"$f":"Peanuts!A3","v":"Irrigated Peanuts"}]
[null,null,null,{"$f":"SesameIrrigated!A3","v":"Irrigated Sesame"}]
[null,null,null,{"$f":"SorghumIrrigated!A3","v":"Irrigated Sorghum"}]
[null,null,null,{"$f":"Soybeans!A3","v":"Irrigated Soybeans"}]
[null,null,null,{"$f":"SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"}]
[null,null,null,{"$f":"SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"}]
[null,null,null,{"$f":"WheatIrrigated!A3","v":"Irrigated Wheat"}]
[]
[null,null,null,"Field Crops - Dryland"]
[]
[null,null,null,{"$f":"CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"}]
[null,null,null,{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"}]
[null,null,null,{"$f":"SesameDryland!A3","v":"Dryland Sesame"}]
[null,null,null,{"$f":"SorghumDryland!A3","v":"Dryland Sorghum "}]
[null,null,null,{"$f":"SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"}]
[null,null,null,{"$f":"WheatDryland!A3","v":"Dryland Wheat"}]
[]
[null,null,null,"Other Budgets"]
[]
[null,null,null,{"$f":"'Livestock Budget'!A3","v":"Livestock Enterprise"}]
[null,null,null,{"$f":"'Crop Budget'!A3","v":"Crop Enterprise"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]

{"sheet":"AlfalfaHay","index":1,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Hay - Alfalfa",null,6,null,"Ton",200,null,1200,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1200,{"$f":"+J10-N10","v":0},146400,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1200,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1200,{"$f":"SUM(P10:P12)","v":0},146400,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Custom Baling",6,null,"Ton",50,null,300,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},300,{"$f":"+J18-N18","v":0},36600,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Crop Consultant",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",65,null,"Pound",0.57352941176470584,null,37.279411764705877,0,0,null,0,0,37.279411764705877,0,4548.0882352941171,0]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.390625,null,11.71875,0,0,null,0,0,11.71875,0,1429.6875,0]
[null,"","Sulfur",12,null,"Pound",0.12,null,1.44,0,0,null,0,0,1.44,0,175.68,0]
[null,"Herbicide"]
[null,"","Herbicide and Application Alfalfa",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,"Insecticide"]
[null,"","Insecticide Application Alfalfa",1,null,"Acre",25.9,null,25.9,0,0,null,0,0,25.9,0,3159.7999999999997,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Alfalfa",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",24,null,"AcreInch",10,null,240,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},240,{"$f":"+J35-N35","v":0},29280,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",1.25,null,"Hour",12,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",1,null,"Hour",12,null,12,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},12,{"$f":"+J38-N38","v":0},1464,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0,null,"Hour",12,null,0,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},0,{"$f":"+J39-N39","v":0},0,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.0099999999999998,null,"Gallon",2.2999999999999998,null,4.6229999999999993,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},4.6229999999999993,{"$f":"+J43-N43","v":0},564.00599999999997,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6,{"$f":"+J46-N46","v":0},732,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",42,null,42,0,0,null,0,0,42,0,5124,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,12.782664635834584,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},12.782664635834584,{"$f":"+SUM(P17:P55)/2*L56","v":0},1559.4850855718191,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,752.24382640054046,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},752.24382640054046,{"$f":"SUM(P18:P56)","v":0},91773.746820865941,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,447.75617359945954,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},447.75617359945954,{"$f":"+P13-P57","v":0},54626.253179134059,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,125.37397106675674,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Cash Rent - Alfalfa",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,335.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},335.25,{"$f":"+SUM(P62:P74)","v":0},40900.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1087.4938264005405,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},1087.4938264005405,{"$f":"+P57+P75","v":0},132674.24682086596,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,112.50617359945954,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},112.50617359945954,{"$f":"+P13-P76","v":0},13725.753179134044,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,181.24897106675675,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,4.5,167.16529475567566,null,null,241.66529475567566]
[null,0.9,5.4,139.30441229639638,null,null,201.38774562972969]
[null,1,6,125.37397106675674,null,null,181.24897106675675]
[null,1.1000000000000001,6.6000000000000005,113.97633733341522,null,null,164.77179187886975]
[null,1.25,7.5,100.2991768534054,null,null,144.9991768534054]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Blackeyes","index":2,"n_rows":105,"n_cols":18,"rows_kept":105,"cut":false,"hidden":false,"merged":[[82,3,82,8],[92,3,92,8],[104,0,104,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Blackeyed Peas"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Blackeyed Peas",null,1850,null,"Pound",0.34,null,629,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},629,{"$f":"+J10-N10","v":0},76738,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,629,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},629,{"$f":"SUM(P10:P12)","v":0},76738,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Custom Harvest - Blackeyed Peas",1,null,"Acre",30,null,30,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},30,{"$f":"+J18-N18","v":0},3660,{"$f":"+J18*E$7","v":0}]
[null,"","Custom Haul - Blackeyed Peas",18.5,null,"CWT",0.2,null,3.7,0,0,null,0,0,3.7,0,451.40000000000003,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",0.390625,null,15.625,0,0,null,0,0,15.625,0,1906.25,0]
[null,"Herbicide"]
[null,"","Herbicide Blackeyed Peas",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Blackeyed Peas",1,null,"Acre",24,null,24,0,0,null,0,0,24,0,2928,0]
[null,"Seed"]
[null,"","Seed - Blackeyed Peas",50,null,"Pound",0.45,null,22.5,0,0,null,0,0,22.5,0,2745,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Fungicides"]
[null,"","Fungicide - Blackeyed Peas",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},0,{"$f":"+J34-N34","v":0},0,{"$f":"+J34*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",8,null,"AcreInch",10,null,80,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},80,{"$f":"+J36-N36","v":0},9760,{"$f":"+J36*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},5.5200000000000005,{"$f":"+J39-N39","v":0},673.44,{"$f":"+J39*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},6.48,{"$f":"+J40-N40","v":0},790.56000000000006,{"$f":"+J40*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},0,{"$f":"+J43-N43","v":0},0,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},5.52,{"$f":"+J44-N44","v":0},673.43999999999994,{"$f":"+J44*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},6,{"$f":"+J47-N47","v":0},732,{"$f":"+J47*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},0,{"$f":"+J48-N48","v":0},0,{"$f":"+J48*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},0.5,{"$f":"+J51-N51","v":0},61,{"$f":"+J51*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,3.4429844969064121,{"$f":"+SUM(J17:J56)/2*H57","v":0},null,null,0,{"$f":"+SUM(N17:N56)/2*L57","v":0},3.4429844969064121,{"$f":"+SUM(P17:P56)/2*L57","v":0},420.04410862258226,{"$f":"+J57*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,272.28798449690646,{"$f":"SUM(J18:J57)","v":0},null,null,0,{"$f":"SUM(N18:N57)","v":0},272.28798449690646,{"$f":"SUM(P18:P57)","v":0},33219.13410862258,{"$f":"SUM(R18:R57)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,356.71201550309354,{"$f":"+J13-J58","v":0},null,null,0,{"$f":"+N13-N58","v":0},356.71201550309354,{"$f":"+P13-P58","v":0},43518.86589137742,{"$f":"+R13-R58","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.14718269432265213,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E64*H64","v":0},0,null,0,{"$f":"J64*L64","v":0},1.25,{"$f":"+J64-N64","v":0},152.5,{"$f":"+J64*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Blackeyed Peas",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E75*H75","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J63:J75)","v":0},null,null,0,{"$f":"+SUM(N63:N75)","v":0},205.25,{"$f":"+SUM(P63:P75)","v":0},25040.5,{"$f":"+SUM(R63:R75)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,477.53798449690646,{"$f":"+J58+J76","v":0},null,null,0,{"$f":"+N58+N76","v":0},477.53798449690646,{"$f":"+P58+P76","v":0},58259.63410862258,{"$f":"+R58+R76","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,151.46201550309354,{"$f":"+J13-J77","v":0},null,null,0,{"$f":"+N13-N77","v":0},151.46201550309354,{"$f":"+P13-P77","v":0},18478.36589137742,{"$f":"+R13-R77","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.25812864026859811,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1387.5,0.19624359243020287,null,null,0.34417152035813076]
[null,0.9,1665,0.16353632702516904,null,null,0.28680960029844232]
[null,1,1850,0.14718269432265213,null,null,0.25812864026859811]
[null,1.1000000000000001,2035.0000000000002,0.13380244938422919,null,null,0.23466240024418006]
[null,1.25,2312.5,0.11774615545812171,null,null,0.20650291221487846]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Corn","index":3,"n_rows":108,"n_cols":18,"rows_kept":108,"cut":false,"hidden":false,"merged":[[85,3,85,8],[95,3,95,8],[107,0,107,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Corn"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Corn",null,210,null,"Bushel",4,null,840,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},840,{"$f":"+J10-N10","v":0},102480,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,840,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},840,{"$f":"SUM(P10:P12)","v":0},102480,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Crop Consultant",1,null,"Acre",6,null,6,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},6,{"$f":"+J18-N18","v":0},732,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Corn",210,null,"Bushel",0.35,null,73.5,0,0,null,0,0,73.5,0,8967,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Dry",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",120,null,"Pound",0.390625,null,46.875,0,0,null,0,0,46.875,0,5718.75,0]
[null,"","Fertilizer (P) - Dry",108,null,"Pound",0.50961538461538458,null,55.038461538461533,0,0,null,0,0,55.038461538461533,0,6714.6923076923067,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.3048780487804878,null,45.731707317073173,0,0,null,0,0,45.731707317073173,0,5579.2682926829275,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Corn",1,null,"Acre",45,null,45,0,0,null,0,0,45,0,5490,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Corn",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Corn Irrigated",1,null,"Acre",15.5,null,15.5,0,0,null,0,0,15.5,0,1891,0]
[null,"Seed"]
[null,"","Seed - Corn",0.4375,null,"Bag",272,null,119,0,0,null,0,0,119,0,14518,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},0,{"$f":"+J37-N37","v":0},0,{"$f":"+J37*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",22,null,"AcreInch",10,null,220,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},220,{"$f":"+J39-N39","v":0},26840,{"$f":"+J39*E$7","v":0}]
[null,null,"Irrigation Labor",1.2500000000000002,null,"Hour",12,null,15.000000000000004,0,0,null,0,0,15.000000000000004,0,1830.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},5.5200000000000005,{"$f":"+J42-N42","v":0},673.44,{"$f":"+J42*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},6.48,{"$f":"+J43-N43","v":0},790.56000000000006,{"$f":"+J43*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},5.52,{"$f":"+J47-N47","v":0},673.43999999999994,{"$f":"+J47*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},6,{"$f":"+J50-N50","v":0},732,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},0,{"$f":"+J51-N51","v":0},0,{"$f":"+J51*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},0.5,{"$f":"+J54-N54","v":0},61,{"$f":"+J54*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,13.149163686260129,{"$f":"+SUM(J17:J59)/2*H60","v":0},null,null,0,{"$f":"+SUM(N17:N59)/2*L60","v":0},13.149163686260129,{"$f":"+SUM(P17:P59)/2*L60","v":0},1604.1979697237357,{"$f":"+J60*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,764.5643325417949,{"$f":"SUM(J18:J60)","v":0},null,null,0,{"$f":"SUM(N18:N60)","v":0},764.5643325417949,{"$f":"SUM(P18:P60)","v":0},93276.84857009897,{"$f":"SUM(R18:R60)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,75.435667458205103,{"$f":"+J13-J61","v":0},null,null,0,{"$f":"+N13-N61","v":0},75.435667458205103,{"$f":"+P13-P61","v":0},9203.1514299010305,{"$f":"+R13-R61","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,3.640782535913309,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E67*H67","v":0},0,null,0,{"$f":"J67*L67","v":0},1.25,{"$f":"+J67-N67","v":0},152.5,{"$f":"+J67*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E71*H71","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Corn",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E78*H78","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,235.25,{"$f":"+SUM(J66:J78)","v":0},null,null,0,{"$f":"+SUM(N66:N78)","v":0},235.25,{"$f":"+SUM(P66:P78)","v":0},28700.5,{"$f":"+SUM(R66:R78)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,999.8143325417949,{"$f":"+J61+J79","v":0},null,null,0,{"$f":"+N61+N79","v":0},999.8143325417949,{"$f":"+P61+P79","v":0},121977.34857009897,{"$f":"+R61+R79","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-159.8143325417949,{"$f":"+J13-J80","v":0},null,null,0,{"$f":"+N13-N80","v":0},-159.8143325417949,{"$f":"+P13-P80","v":0},-19497.34857009897,{"$f":"+R13-R80","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,4.7610206311514043,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,157.5,4.854376714551079,null,null,6.3480275082018727]
[null,0.9,189,4.0453139287925657,null,null,5.2900229235015601]
[null,1,210,3.640782535913309,null,null,4.7610206311514043]
[null,1.1000000000000001,231.00000000000003,3.3098023053757353,null,null,4.3282005737740032]
[null,1.25,262.5,2.9126260287306471,null,null,3.8088165049211233]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CornSilage","index":4,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[84,3,84,8],[94,3,94,8],[106,0,106,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Corn Silage"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Corn Silage",null,26,null,"Ton",35,null,910,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},910,{"$f":"+J10-N10","v":0},111020,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,910,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},910,{"$f":"SUM(P10:P12)","v":0},111020,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Harvest and Haul - Corn Silage",26,null,"Ton",7,null,182,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},182,{"$f":"+J18-N18","v":0},22204,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Dry",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",175,null,"Pound",0.390625,null,68.359375,0,0,null,0,0,68.359375,0,8339.84375,0]
[null,"","Fertilizer (P) - Dry",110,null,"Pound",0.50961538461538458,null,56.057692307692307,0,0,null,0,0,56.057692307692307,0,6839.038461538461,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.3048780487804878,null,45.731707317073173,0,0,null,0,0,45.731707317073173,0,5579.2682926829275,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Corn Silage",1,null,"Acre",21.12,null,21.12,0,0,null,0,0,21.12,0,2576.6400000000003,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Corn Silage",1,null,"Acre",22.73,null,22.73,0,0,null,0,0,22.73,0,2773.06,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Corn Silage",1,null,"Acre",15.5,null,15.5,0,0,null,0,0,15.5,0,1891,0]
[null,"Seed"]
[null,"","Seed - Corn",0.5,null,"Bag",272,null,136,0,0,null,0,0,136,0,16592,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",20,null,"AcreInch",10,null,200,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},200,{"$f":"+J38-N38","v":0},24400,{"$f":"+J38*E$7","v":0}]
[null,null,"Irrigation Labor",1.2500000000000002,null,"Hour",12,null,15.000000000000004,0,0,null,0,0,15.000000000000004,0,1830.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.47,null,"Hour",12,null,5.64,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},5.64,{"$f":"+J41-N41","v":0},688.07999999999993,{"$f":"+J41*E$7","v":0}]
[null,null,"Other Labor",0.53,null,"Hour",12,null,6.36,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},6.36,{"$f":"+J42-N42","v":0},775.92000000000007,{"$f":"+J42*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},5.52,{"$f":"+J46-N46","v":0},673.43999999999994,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},6,{"$f":"+J49-N49","v":0},732,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0.5,{"$f":"+J53-N53","v":0},61,{"$f":"+J53*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,14.555121905484082,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},14.555121905484082,{"$f":"+SUM(P17:P58)/2*L59","v":0},1775.724872469058,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,861.8238965302495,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},861.8238965302495,{"$f":"SUM(P18:P59)","v":0},105142.51537669046,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,48.176103469750501,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},48.176103469750501,{"$f":"+P13-P60","v":0},5877.484623309545,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,33.147072943471137,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E66*H66","v":0},0,null,0,{"$f":"J66*L66","v":0},1.25,{"$f":"+J66-N66","v":0},152.5,{"$f":"+J66*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Corn",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E77*H77","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,235.25,{"$f":"+SUM(J65:J77)","v":0},null,null,0,{"$f":"+SUM(N65:N77)","v":0},235.25,{"$f":"+SUM(P65:P77)","v":0},28700.5,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1097.0738965302494,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},1097.0738965302494,{"$f":"+P60+P78","v":0},133843.01537669046,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-187.07389653024939,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},-187.07389653024939,{"$f":"+P13-P79","v":0},-22823.015376690455,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,42.19514986654805,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,19.5,44.196097257961512,null,null,56.260199822064074]
[null,0.9,23.400000000000002,36.83008104830126,null,null,46.883499851720053]
[null,1,26,33.147072943471137,null,null,42.19514986654805]
[null,1.1000000000000001,28.6,30.133702675882848,null,null,38.359227151407318]
[null,1.25,32.5,26.517658354776909,null,null,33.756119893238441]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CottonDrip","index":5,"n_rows":117,"n_cols":18,"rows_kept":117,"cut":false,"hidden":false,"merged":[[94,3,94,8],[104,3,104,8],[116,0,116,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Drip"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,1750,null,"Pound",0.68,null,1190,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1190,{"$f":"+J10-N10","v":0},145180,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,1.2424999999999999,null,"Ton",160,null,198.79999999999998,0,0,null,0,0,198.79999999999998,{"$f":"+J11-N11","v":0},24253.599999999999,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1388.8,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},1388.8,{"$f":"SUM(P10:P13)","v":0},169433.60000000001,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},4.75,{"$f":"+J19-N19","v":0},579.5,{"$f":"+J19*E$7","v":0}]
[null,"","Scouting",1,null,"Acre",9,null,9,0,0,null,0,0,9,0,1098,0]
[null,"","Strip and Module - Cotton",1750,null,"Pound",0.08,null,140,0,0,null,0,0,140,0,17080,0]
[null,"","Ginning - Cotton",62.5,null,"CWT",2.9,null,181.25,0,0,null,0,0,181.25,0,22112.5,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",70,null,"Pound",0.57352941176470584,null,40.147058823529406,0,0,null,0,0,40.147058823529406,0,4897.9411764705874,0]
[null,"","Fertilizer (N) - Liquid",175,null,"Pound",0.390625,null,68.359375,0,0,null,0,0,68.359375,0,8339.84375,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",9.5,null,9.5,0,0,null,0,0,9.5,0,1159,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",4.5,null,4.5,0,0,null,0,0,4.5,0,549,0]
[null,"","Herbicide - Cotton Postplant",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Spot Spray and Chemical",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Cotton",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Boll Weevil Assessment Irrigated",3.5,null,"Bale",1,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Drip",1,null,"Acre",56,null,56,0,0,null,0,0,56,0,6832,0]
[null,"","Crop Insurance Hail",4,null,100,2.25,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Seed"]
[null,"","Seed - Cotton Irrigated",45,null,"Thousand",1.59,null,71.55,0,0,null,0,0,71.55,0,8729.1,0]
[null,"Other Chemicals"]
[null,"","Acid",24,null,"Pound",0.5,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Harvest Aid Apply Cotton Drip",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",16,null,"AcreInch",10,null,160,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},160,{"$f":"+J48-N48","v":0},19520,{"$f":"+J48*E$7","v":0}]
[null,null,"Irrigation Labor",1.25,null,"Hour",12,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.75,null,"Hour",12,null,9,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},9,{"$f":"+J51-N51","v":0},1098,{"$f":"+J51*E$7","v":0}]
[null,null,"Other Labor",0.85,null,"Hour",12,null,10.199999999999999,{"$f":"E52*H52","v":0},0,null,0,{"$f":"J52*L52","v":0},10.199999999999999,{"$f":"+J52-N52","v":0},1244.3999999999999,{"$f":"+J52*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E55*H55","v":0},0,null,0,{"$f":"J55*L55","v":0},0,{"$f":"+J55-N55","v":0},0,{"$f":"+J55*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",4,null,"Gallon",2.2999999999999998,null,9.1999999999999993,{"$f":"E56*H56","v":0},0,null,0,{"$f":"J56*L56","v":0},9.1999999999999993,{"$f":"+J56-N56","v":0},1122.3999999999999,{"$f":"+J56*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E59*H59","v":0},0,null,0,{"$f":"J59*L59","v":0},6,{"$f":"+J59-N59","v":0},732,{"$f":"+J59*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},0,{"$f":"+J60-N60","v":0},0,{"$f":"+J60*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},0.5,{"$f":"+J63-N63","v":0},61,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",31.5,null,31.5,0,0,null,0,0,31.5,0,3843,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,19.56271874483868,{"$f":"+SUM(J18:J68)/2*H69","v":0},null,null,0,{"$f":"+SUM(N18:N68)/2*L69","v":0},19.56271874483868,{"$f":"+SUM(P18:P68)/2*L69","v":0},2386.6516868703188,{"$f":"+J69*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,952.5191525683681,{"$f":"SUM(J19:J69)","v":0},null,null,0,{"$f":"SUM(N19:N69)","v":0},952.5191525683681,{"$f":"SUM(P19:P69)","v":0},116207.3366133409,{"$f":"SUM(R19:R69)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,436.28084743163186,{"$f":"+J14-J70","v":0},null,null,0,{"$f":"+N14-N70","v":0},436.28084743163186,{"$f":"+P14-P70","v":0},53226.263386659106,{"$f":"+R14-R70","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.43069665861049611,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E76*H76","v":0},0,null,0,{"$f":"J76*L76","v":0},1.25,{"$f":"+J76-N76","v":0},152.5,{"$f":"+J76*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",75,null,75,0,0,null,0,0,75,0,9150,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E80*H80","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Cotton Drip",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E87*H87","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,255.25,{"$f":"+SUM(J75:J87)","v":0},null,null,0,{"$f":"+SUM(N75:N87)","v":0},255.25,{"$f":"+SUM(P75:P87)","v":0},31140.5,{"$f":"+SUM(R75:R87)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1207.7691525683681,{"$f":"+J70+J88","v":0},null,null,0,{"$f":"+N70+N88","v":0},1207.7691525683681,{"$f":"+P70+P88","v":0},147347.83661334089,{"$f":"+R70+R88","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,181.03084743163186,{"$f":"+J14-J89","v":0},null,null,0,{"$f":"+N14-N89","v":0},181.03084743163186,{"$f":"+P14-P89","v":0},22085.76338665912,{"$f":"+R14-R89","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.5765538014676389,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1312.5,0.57426221148066148,null,null,0.76873840195685195]
[null,0.9,1575,0.47855184290055119,null,null,0.64061533496404321]
[null,1,1750,0.43069665861049611,null,null,0.5765538014676389]
[null,1.1000000000000001,1925.0000000000002,0.39154241691863273,null,null,0.52413981951603539]
[null,1.25,2187.5,0.34455732688839685,null,null,0.46124304117411113]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CottonPivot","index":6,"n_rows":115,"n_cols":18,"rows_kept":115,"cut":false,"hidden":false,"merged":[[92,3,92,8],[102,3,102,8],[114,0,114,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Pivot"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,1250,null,"Pound",0.68,null,850.00000000000011,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},850.00000000000011,{"$f":"+J10-N10","v":0},103700.00000000001,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,0.88749999999999996,null,"Ton",160,null,142,0,0,null,0,0,142,{"$f":"+J11-N11","v":0},17324,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,992.00000000000011,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},992.00000000000011,{"$f":"SUM(P10:P13)","v":0},121024.00000000001,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Strip and Module - Cotton",1250,null,"Pound",0.08,null,100,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},100,{"$f":"+J19-N19","v":0},12200,{"$f":"+J19*E$7","v":0}]
[null,"","Ginning - Cotton",44.64,null,"CWT",2.9,null,129.45599999999999,0,0,null,0,0,129.45599999999999,0,15793.631999999998,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Scouting",1,null,"Acre",9,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",50,null,"Pound",0.57352941176470584,null,28.676470588235293,0,0,null,0,0,28.676470588235293,0,3498.5294117647059,0]
[null,"","Fertilizer (N) - Liquid",125,null,"Pound",0.390625,null,48.828125,0,0,null,0,0,48.828125,0,5957.03125,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",9.5,null,9.5,0,0,null,0,0,9.5,0,1159,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",4.5,null,4.5,0,0,null,0,0,4.5,0,549,0]
[null,"","Herbicide - Cotton Postplant",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Spot Spray and Chemical",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Cotton",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Boll Weevil Assessment Irrigated",2.5,null,"Bale",1,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Irrigated",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,"Seed"]
[null,"","Seed - Cotton Irrigated",45,null,"Thousand",1.59,null,71.55,0,0,null,0,0,71.55,0,8729.1,0]
[null,"Other Chemicals"]
[null,"","Harvest Aid Apply Cotton Irrigated",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",12,null,"AcreInch",10,null,120,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},120,{"$f":"+J46-N46","v":0},14640,{"$f":"+J46*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.74,null,"Hour",12,null,8.879999999999999,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},8.879999999999999,{"$f":"+J49-N49","v":0},1083.3599999999999,{"$f":"+J49*E$7","v":0}]
[null,null,"Other Labor",0.86,null,"Hour",12,null,10.32,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},10.32,{"$f":"+J50-N50","v":0},1259.04,{"$f":"+J50*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0,{"$f":"+J53-N53","v":0},0,{"$f":"+J53*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",4,null,"Gallon",2.2999999999999998,null,9.1999999999999993,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},9.1999999999999993,{"$f":"+J54-N54","v":0},1122.3999999999999,{"$f":"+J54*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E57*H57","v":0},0,null,0,{"$f":"J57*L57","v":0},6,{"$f":"+J57-N57","v":0},732,{"$f":"+J57*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},0,{"$f":"+J58-N58","v":0},0,{"$f":"+J58*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E61*H61","v":0},0,null,0,{"$f":"J61*L61","v":0},0.5,{"$f":"+J61-N61","v":0},61,{"$f":"+J61*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,15.617918021385023,{"$f":"+SUM(J18:J66)/2*H67","v":0},null,null,0,{"$f":"+SUM(N18:N66)/2*L67","v":0},15.617918021385023,{"$f":"+SUM(P18:P66)/2*L67","v":0},1905.3859986089728,{"$f":"+J67*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,729.27851360962029,{"$f":"SUM(J19:J67)","v":0},null,null,0,{"$f":"SUM(N19:N67)","v":0},729.27851360962029,{"$f":"SUM(P19:P67)","v":0},88971.978660373657,{"$f":"SUM(R19:R67)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,262.72148639037982,{"$f":"+J14-J68","v":0},null,null,0,{"$f":"+N14-N68","v":0},262.72148639037982,{"$f":"+P14-P68","v":0},32052.021339626357,{"$f":"+R14-R68","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.46982281088769623,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E74*H74","v":0},0,null,0,{"$f":"J74*L74","v":0},1.25,{"$f":"+J74-N74","v":0},152.5,{"$f":"+J74*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E78*H78","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Cotton Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E85*H85","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J73:J85)","v":0},null,null,0,{"$f":"+SUM(N73:N85)","v":0},205.25,{"$f":"+SUM(P73:P85)","v":0},25040.5,{"$f":"+SUM(R73:R85)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,934.52851360962029,{"$f":"+J68+J86","v":0},null,null,0,{"$f":"+N68+N86","v":0},934.52851360962029,{"$f":"+P68+P86","v":0},114012.47866037366,{"$f":"+R68+R86","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,57.471486390379823,{"$f":"+J14-J87","v":0},null,null,0,{"$f":"+N14-N87","v":0},57.471486390379823,{"$f":"+P14-P87","v":0},7011.5213396263571,{"$f":"+R14-R87","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.63402281088769619,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,937.5,0.62643041451692827,null,null,0.84536374785026169]
[null,0.9,1125,0.52202534543077361,null,null,0.70446978987521802]
[null,1,1250,0.46982281088769623,null,null,0.63402281088769619]
[null,1.1000000000000001,1375,0.42711164626154202,null,null,0.5763843735342693]
[null,1.25,1562.5,0.37585824871015699,null,null,0.50721824871015697]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"GuarIrragated","index":7,"n_rows":103,"n_cols":18,"rows_kept":103,"cut":false,"hidden":false,"merged":[[90,3,90,8],[80,3,80,8],[102,0,102,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Guar"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Guar",null,1200,null,"Pound",0.16,null,192,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},192,{"$f":"+J10-N10","v":0},23424,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,192,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},192,{"$f":"SUM(P10:P12)","v":0},23424,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",3.5,null,3.5,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},3.5,{"$f":"+J18-N18","v":0},427,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Guar Acre",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"","Harvest and Haul - Guar CWT",12,null,"CWT",0.2,null,2.4000000000000004,0,0,null,0,0,2.4000000000000004,0,292.80000000000007,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",40,null,"Pound",0.50961538461538458,null,20.384615384615383,0,0,null,0,0,20.384615384615383,0,2486.9230769230767,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Guar",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Guar",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,"Seed"]
[null,"","Seed - Guar",10,null,"Pound",1.5,null,15,0,0,null,0,0,15,0,1830,0]
[null,"","Innoculant Guar",2,null,"Pound",3,null,6,0,0,null,0,0,6,0,732,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E32*H32","v":0},0,null,0,{"$f":"J32*L32","v":0},0,{"$f":"+J32-N32","v":0},0,{"$f":"+J32*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",4,null,"AcreInch",10,null,40,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},40,{"$f":"+J34-N34","v":0},4880,{"$f":"+J34*E$7","v":0}]
[null,null,"Irrigation Labor",0.75000000000000011,null,"Hour",12,null,9.0000000000000018,0,0,null,0,0,9.0000000000000018,0,1098.0000000000002,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.61,null,"Hour",12,null,7.32,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},7.32,{"$f":"+J37-N37","v":0},893.04000000000008,{"$f":"+J37*E$7","v":0}]
[null,null,"Other Labor",0.39,null,"Hour",12,null,4.68,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},4.68,{"$f":"+J38-N38","v":0},570.95999999999992,{"$f":"+J38*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},0,{"$f":"+J41-N41","v":0},0,{"$f":"+J41*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},5.52,{"$f":"+J42-N42","v":0},673.43999999999994,{"$f":"+J42*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},6,{"$f":"+J45-N45","v":0},732,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},0.5,{"$f":"+J49-N49","v":0},61,{"$f":"+J49*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,4.1887257307415364,{"$f":"+SUM(J17:J54)/2*H55","v":0},null,null,0,{"$f":"+SUM(N17:N54)/2*L55","v":0},4.1887257307415364,{"$f":"+SUM(P17:P54)/2*L55","v":0},511.02453915046743,{"$f":"+J55*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,191.99334111535694,{"$f":"SUM(J18:J55)","v":0},null,null,0,{"$f":"SUM(N18:N55)","v":0},191.99334111535694,{"$f":"SUM(P18:P55)","v":0},23423.187616073545,{"$f":"SUM(R18:R55)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,6.658884643059082E-3,{"$f":"+J13-J56","v":0},null,null,0,{"$f":"+N13-N56","v":0},6.658884643059082E-3,{"$f":"+P13-P56","v":0},0.81238392645536806,{"$f":"+R13-R56","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.15999445092946413,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E62*H62","v":0},0,null,0,{"$f":"J62*L62","v":0},1.25,{"$f":"+J62-N62","v":0},152.5,{"$f":"+J62*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E66*H66","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E73*H73","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J61:J73)","v":0},null,null,0,{"$f":"+SUM(N61:N73)","v":0},205.25,{"$f":"+SUM(P61:P73)","v":0},25040.5,{"$f":"+SUM(R61:R73)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,397.24334111535694,{"$f":"+J56+J74","v":0},null,null,0,{"$f":"+N56+N74","v":0},397.24334111535694,{"$f":"+P56+P74","v":0},48463.687616073541,{"$f":"+R56+R74","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-205.24334111535694,{"$f":"+J13-J75","v":0},null,null,0,{"$f":"+N13-N75","v":0},-205.24334111535694,{"$f":"+P13-P75","v":0},-25039.687616073541,{"$f":"+R13-R75","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.33103611759613077,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,900,0.21332593457261884,null,null,0.4413814901281744]
[null,0.9,1080,0.17777161214384901,null,null,0.36781790844014534]
[null,1,1200,0.15999445092946413,null,null,0.33103611759613077]
[null,1.1000000000000001,1320,0.14544950084496738,null,null,0.30094192508739165]
[null,1.25,1500,0.1279955607435713,null,null,0.26482889407690463]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Peanuts","index":8,"n_rows":112,"n_cols":18,"rows_kept":112,"cut":false,"hidden":false,"merged":[[89,3,89,8],[99,3,99,8],[111,0,111,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Peanuts"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Peanuts - Runner",null,2.2000000000000002,null,"Ton",430,null,946.00000000000011,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},946.00000000000011,{"$f":"+J10-N10","v":0},115412.00000000001,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,946.00000000000011,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},946.00000000000011,{"$f":"SUM(P10:P12)","v":0},115412.00000000001,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Dig and Shake",1,null,"Acre",25,null,25,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},25,{"$f":"+J18-N18","v":0},3050,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Peanuts",2.2000000000000002,null,"Ton",60,null,132,0,0,null,0,0,132,0,16104,0]
[null,"","Drying - Peanuts",2.2000000000000002,null,"Ton",30,null,66,0,0,null,0,0,66,0,8052,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Scouting - Peanuts",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",50,null,"Pound",0.57352941176470584,null,28.676470588235293,0,0,null,0,0,28.676470588235293,0,3498.5294117647059,0]
[null,"","Fertilizer (N) - Liquid",80,null,"Pound",0.390625,null,31.25,0,0,null,0,0,31.25,0,3812.5,0]
[null,"Herbicide"]
[null,"","Herbicide - Peanut",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Peanut",1,null,"Application",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Peanuts - Irrigated",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Seed"]
[null,"","Seed - Peanut",120,null,"Pound",0.75,null,90,0,0,null,0,0,90,0,10980,0]
[null,"","Innoculant Peanut",1,null,"Acre",7,null,7,0,0,null,0,0,7,0,854,0]
[null,"Fungicides"]
[null,"","Fungicide and Apply Peanut",1,null,"Application",35,null,35,0,0,null,0,0,35,0,4270,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},0,{"$f":"+J41-N41","v":0},0,{"$f":"+J41*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",22,null,"AcreInch",10,null,220,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},220,{"$f":"+J43-N43","v":0},26840,{"$f":"+J43*E$7","v":0}]
[null,null,"Irrigation Labor",1.2500000000000002,null,"Hour",12,null,15.000000000000004,0,0,null,0,0,15.000000000000004,0,1830.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",1.39,null,"Hour",12,null,16.68,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},16.68,{"$f":"+J46-N46","v":0},2034.96,{"$f":"+J46*E$7","v":0}]
[null,null,"Other Labor",1.61,null,"Hour",12,null,19.32,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},19.32,{"$f":"+J47-N47","v":0},2357.04,{"$f":"+J47*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",7.6,null,"Gallon",2.2999999999999998,null,17.479999999999997,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},17.479999999999997,{"$f":"+J51-N51","v":0},2132.5599999999995,{"$f":"+J51*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},6,{"$f":"+J54-N54","v":0},732,{"$f":"+J54*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E55*H55","v":0},0,null,0,{"$f":"J55*L55","v":0},0,{"$f":"+J55-N55","v":0},0,{"$f":"+J55*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},0.5,{"$f":"+J58-N58","v":0},61,{"$f":"+J58*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,17.953585446252138,{"$f":"+SUM(J17:J63)/2*H64","v":0},null,null,0,{"$f":"+SUM(N17:N63)/2*L64","v":0},17.953585446252138,{"$f":"+SUM(P17:P63)/2*L64","v":0},2190.3374244427609,{"$f":"+J64*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,868.61005603448757,{"$f":"SUM(J18:J64)","v":0},null,null,0,{"$f":"SUM(N18:N64)","v":0},868.61005603448757,{"$f":"SUM(P18:P64)","v":0},105970.42683620745,{"$f":"SUM(R18:R64)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,77.389943965512543,{"$f":"+J13-J65","v":0},null,null,0,{"$f":"+N13-N65","v":0},77.389943965512543,{"$f":"+P13-P65","v":0},9441.5731637925637,{"$f":"+R13-R65","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,394.82275274294886,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E71*H71","v":0},0,null,0,{"$f":"J71*L71","v":0},1.25,{"$f":"+J71-N71","v":0},152.5,{"$f":"+J71*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E75*H75","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Peanuts",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E82*H82","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,235.25,{"$f":"+SUM(J70:J82)","v":0},null,null,0,{"$f":"+SUM(N70:N82)","v":0},235.25,{"$f":"+SUM(P70:P82)","v":0},28700.5,{"$f":"+SUM(R70:R82)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1103.8600560344876,{"$f":"+J65+J83","v":0},null,null,0,{"$f":"+N65+N83","v":0},1103.8600560344876,{"$f":"+P65+P83","v":0},134670.92683620745,{"$f":"+R65+R83","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-157.86005603448746,{"$f":"+J13-J84","v":0},null,null,0,{"$f":"+N13-N84","v":0},-157.86005603448746,{"$f":"+P13-P84","v":0},-19258.926836207436,{"$f":"+R13-R84","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,501.75457092476705,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,1.6500000000000001,526.43033699059845,null,null,669.00609456635607]
[null,0.9,1.9800000000000002,438.69194749216541,null,null,557.50507880529665]
[null,1,2.2000000000000002,394.82275274294886,null,null,501.75457092476705]
[null,1.1000000000000001,2.4200000000000004,358.92977522086255,null,null,456.14051902251543]
[null,1.25,2.75,315.85820219435914,null,null,401.40365673981364]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SesameIrrigated","index":9,"n_rows":105,"n_cols":18,"rows_kept":105,"cut":false,"hidden":false,"merged":[[82,3,82,8],[92,3,92,8],[104,0,104,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Sesame"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sesame - Irrigated",null,1500,null,"Pound",0.32,null,480,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},480,{"$f":"+J10-N10","v":0},58560,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,480,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},480,{"$f":"SUM(P10:P12)","v":0},58560,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide - Sesame",1,null,"Acre",21.75,null,21.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},21.75,{"$f":"+J18-N18","v":0},2653.5,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sesame",2.5,null,"Pound",4,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",30,null,"Pound",0.57352941176470584,null,17.205882352941174,0,0,null,0,0,17.205882352941174,0,2099.1176470588234,0]
[null,"","Fertilizer (N) - Liquid",75,null,"Pound",0.390625,null,29.296875,0,0,null,0,0,29.296875,0,3574.21875,0]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Custom Harvest - Sesame",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Custom Haul - Sesame",15,null,"CWT",0.12,null,1.7999999999999998,0,0,null,0,0,1.7999999999999998,0,219.59999999999997,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sesame - Irrigated",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,1525,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},0,{"$f":"+J34-N34","v":0},0,{"$f":"+J34*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",11,null,"AcreInch",10,null,110,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},110,{"$f":"+J36-N36","v":0},13420,{"$f":"+J36*E$7","v":0}]
[null,null,"Irrigation Labor",1.0000000000000002,null,"Hour",12,null,12.000000000000004,0,0,null,0,0,12.000000000000004,0,1464.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},5.5200000000000005,{"$f":"+J39-N39","v":0},673.44,{"$f":"+J39*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},6.48,{"$f":"+J40-N40","v":0},790.56000000000006,{"$f":"+J40*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},0,{"$f":"+J43-N43","v":0},0,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},5.52,{"$f":"+J44-N44","v":0},673.43999999999994,{"$f":"+J44*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},6,{"$f":"+J47-N47","v":0},732,{"$f":"+J47*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},0,{"$f":"+J48-N48","v":0},0,{"$f":"+J48*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},0.5,{"$f":"+J51-N51","v":0},61,{"$f":"+J51*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",19.25,null,19.25,0,0,null,0,0,19.25,0,2348.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.958553871914166,{"$f":"+SUM(J17:J56)/2*H57","v":0},null,null,0,{"$f":"+SUM(N17:N56)/2*L57","v":0},7.958553871914166,{"$f":"+SUM(P17:P56)/2*L57","v":0},970.94357237352824,{"$f":"+J57*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,319.5313112248553,{"$f":"SUM(J18:J57)","v":0},null,null,0,{"$f":"SUM(N18:N57)","v":0},319.5313112248553,{"$f":"SUM(P18:P57)","v":0},38982.819969432356,{"$f":"SUM(R18:R57)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,160.4686887751447,{"$f":"+J13-J58","v":0},null,null,0,{"$f":"+N13-N58","v":0},160.4686887751447,{"$f":"+P13-P58","v":0},19577.180030567644,{"$f":"+R13-R58","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.21302087414990353,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E64*H64","v":0},0,null,0,{"$f":"J64*L64","v":0},1.25,{"$f":"+J64-N64","v":0},152.5,{"$f":"+J64*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sesame",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E75*H75","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J63:J75)","v":0},null,null,0,{"$f":"+SUM(N63:N75)","v":0},205.25,{"$f":"+SUM(P63:P75)","v":0},25040.5,{"$f":"+SUM(R63:R75)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,524.78131122485524,{"$f":"+J58+J76","v":0},null,null,0,{"$f":"+N58+N76","v":0},524.78131122485524,{"$f":"+P58+P76","v":0},64023.319969432356,{"$f":"+R58+R76","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-44.781311224855244,{"$f":"+J13-J77","v":0},null,null,0,{"$f":"+N13-N77","v":0},-44.781311224855244,{"$f":"+P13-P77","v":0},-5463.3199694323557,{"$f":"+R13-R77","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.34985420748323681,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1125,0.28402783219987138,null,null,0.46647227664431579]
[null,0.9,1350,0.23668986016655949,null,null,0.38872689720359649]
[null,1,1500,0.21302087414990353,null,null,0.34985420748323681]
[null,1.1000000000000001,1650.0000000000002,0.19365534013627592,null,null,0.31804927953021528]
[null,1.25,1875,0.17041669931992282,null,null,0.27988336598658947]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SorghumIrrigated","index":10,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[84,3,84,8],[94,3,94,8],[106,0,106,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Sorghum"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Grain Sorghum       ",null,55,null,"CWT",6.5,null,357.5,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},357.5,{"$f":"+J10-N10","v":0},43615,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,357.5,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},357.5,{"$f":"SUM(P10:P12)","v":0},43615,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Irrigated",1,null,"Acre",21.12,null,21.12,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},21.12,{"$f":"+J18-N18","v":0},2576.6400000000003,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sorghum",4.5,null,"Pound",2.4,null,10.799999999999999,0,0,null,0,0,10.799999999999999,0,1317.6,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",0.390625,null,15.625,0,0,null,0,0,15.625,0,1906.25,0]
[null,"","Fertilizer (P) - Liquid",44,null,"Pound",0.57352941176470584,null,25.235294117647058,0,0,null,0,0,25.235294117647058,0,3078.705882352941,0]
[null,"","Fertilizer (N) - NH3",70,null,"Pound",0.3048780487804878,null,21.341463414634145,0,0,null,0,0,21.341463414634145,0,2603.6585365853657,0]
[null,"Custom"]
[null,"","Harvest and Haul - Sorghum",55,null,"CWT",0.6,null,33,0,0,null,0,0,33,0,4026,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum - Irrigated",1,null,"Acre",29,null,29,0,0,null,0,0,29,0,3538,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",9,null,"AcreInch",10,null,90,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},90,{"$f":"+J38-N38","v":0},10980,{"$f":"+J38*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.61,null,"Hour",12,null,7.32,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},7.32,{"$f":"+J41-N41","v":0},893.04000000000008,{"$f":"+J41*E$7","v":0}]
[null,null,"Other Labor",0.69,null,"Hour",12,null,8.2799999999999994,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},8.2799999999999994,{"$f":"+J42-N42","v":0},1010.16,{"$f":"+J42*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.2,null,"Gallon",2.2999999999999998,null,7.3599999999999994,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},7.3599999999999994,{"$f":"+J46-N46","v":0},897.92,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},6,{"$f":"+J49-N49","v":0},732,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0.5,{"$f":"+J53-N53","v":0},61,{"$f":"+J53*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",15.75,null,15.75,0,0,null,0,0,15.75,0,1921.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,8.0950963071694364,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},8.0950963071694364,{"$f":"+SUM(P17:P58)/2*L59","v":0},987.60174947467124,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,354.17685383945064,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},354.17685383945064,{"$f":"SUM(P18:P59)","v":0},43209.576168412983,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,3.3231461605493564,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},3.3231461605493564,{"$f":"+P13-P60","v":0},405.42383158701705,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,6.4395791607172841,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E66*H66","v":0},0,null,0,{"$f":"J66*L66","v":0},1.25,{"$f":"+J66-N66","v":0},152.5,{"$f":"+J66*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sorghum Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E77*H77","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,210.25,{"$f":"+SUM(J65:J77)","v":0},null,null,0,{"$f":"+SUM(N65:N77)","v":0},210.25,{"$f":"+SUM(P65:P77)","v":0},25650.5,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,564.42685383945059,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},564.42685383945059,{"$f":"+P60+P78","v":0},68860.076168412983,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-206.92685383945059,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},-206.92685383945059,{"$f":"+P13-P79","v":0},-25245.076168412983,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,10.262306433444556,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","CWT","Costs",null,null,"Costs"]
[null,0.75,41.25,8.5861055476230455,null,null,13.683075244592741]
[null,0.9,49.5,7.1550879563525385,null,null,11.402562703827284]
[null,1,55,6.4395791607172841,null,null,10.262306433444556]
[null,1.1000000000000001,60.500000000000007,5.8541628733793489,null,null,9.3293694849495949]
[null,1.25,68.75,5.1516633285738278,null,null,8.2098451467556455]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","CWT",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SorghumSilage","index":11,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[94,3,94,8],[84,3,84,8],[106,0,106,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Silage"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sorghum Silage",null,24,null,"Ton",33,null,792,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},792,{"$f":"+J10-N10","v":0},96624,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,792,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},792,{"$f":"SUM(P10:P12)","v":0},96624,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",0.390625,null,27.34375,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},27.34375,{"$f":"+J18-N18","v":0},3335.9375,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer (P) - Liquid",88,null,"Pound",0.57352941176470584,null,50.470588235294116,0,0,null,0,0,50.470588235294116,0,6157.411764705882,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.3048780487804878,null,45.731707317073173,0,0,null,0,0,45.731707317073173,0,5579.2682926829275,0]
[null,"Custom"]
[null,"","Harvest and Haul - Sorghum Silage",24,null,"Ton",7,null,168,0,0,null,0,0,168,0,20496,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum Silage",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum Silage",1,null,"Acre",4.29,null,4.29,0,0,null,0,0,4.29,0,523.38,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Silage",1,null,"Acre",10.5,null,10.5,0,0,null,0,0,10.5,0,1281,0]
[null,"Seed"]
[null,"","Seed - Sorghum",7,null,"Pound",2.4,null,16.8,0,0,null,0,0,16.8,0,2049.6,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",16,null,"AcreInch",10,null,160,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},160,{"$f":"+J38-N38","v":0},19520,{"$f":"+J38*E$7","v":0}]
[null,null,"Irrigation Labor",0.99999999999999989,null,"Hour",12,null,11.999999999999998,0,0,null,0,0,11.999999999999998,0,1463.9999999999998,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.61,null,"Hour",12,null,7.32,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},7.32,{"$f":"+J41-N41","v":0},893.04000000000008,{"$f":"+J41*E$7","v":0}]
[null,null,"Other Labor",0.69,null,"Hour",12,null,8.2799999999999994,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},8.2799999999999994,{"$f":"+J42-N42","v":0},1010.16,{"$f":"+J42*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.2,null,"Gallon",2.2999999999999998,null,7.3599999999999994,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},7.3599999999999994,{"$f":"+J46-N46","v":0},897.92,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},6,{"$f":"+J49-N49","v":0},732,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0.5,{"$f":"+J53-N53","v":0},61,{"$f":"+J53*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",27.25,null,27.25,0,0,null,0,0,27.25,0,3324.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.46099457665981,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},7.46099457665981,{"$f":"+SUM(P17:P58)/2*L59","v":0},910.24133835249677,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,603.05704012902709,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},603.05704012902709,{"$f":"SUM(P18:P59)","v":0},73572.958895741307,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,188.94295987097291,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},188.94295987097291,{"$f":"+P13-P60","v":0},23051.041104258693,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,25.127376672042796,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E66*H66","v":0},0,null,0,{"$f":"J66*L66","v":0},1.25,{"$f":"+J66-N66","v":0},152.5,{"$f":"+J66*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sorghum Silage",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E77*H77","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J65:J77)","v":0},null,null,0,{"$f":"+SUM(N65:N77)","v":0},205.25,{"$f":"+SUM(P65:P77)","v":0},25040.5,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,808.30704012902709,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},808.30704012902709,{"$f":"+P60+P78","v":0},98613.458895741307,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-16.307040129027087,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},-16.307040129027087,{"$f":"+P13-P79","v":0},-1989.4588957413071,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,33.679460005376129,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,18,33.503168896057062,null,null,44.905946673834841]
[null,0.9,21.6,27.919307413380881,null,null,37.421622228195695]
[null,1,24,25.127376672042796,null,null,33.679460005376129]
[null,1.1000000000000001,26.400000000000002,22.843069701857086,null,null,30.617690913978297]
[null,1.25,30,20.101901337634235,null,null,26.943568004300904]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Soybeans","index":12,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Soybeans"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Soybeans",null,40,null,"Bushel",9,null,360,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},360,{"$f":"+J10-N10","v":0},43920,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,360,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},360,{"$f":"SUM(P10:P12)","v":0},43920,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Soybeans",1,null,"Acre",18,null,18,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},18,{"$f":"+J18-N18","v":0},2196,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Soybeans",60,null,"Pound",0.65,null,39,0,0,null,0,0,39,0,4758,0]
[null,"","Innoculant Soybeans",1,null,"Acre",7,null,7,0,0,null,0,0,7,0,854,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",45,null,"Pound",0.57352941176470584,null,25.808823529411764,0,0,null,0,0,25.808823529411764,0,3148.6764705882351,0]
[null,"Custom"]
[null,"","Harvest and Haul - Soybeans",40,null,"Bushel",0.5,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Soybeans",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"","Crop Insurance Hail Soybeans",2,null,"Acre",6,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Soybeans",1,null,"Acre",5.12,null,5.12,0,0,null,0,0,5.12,0,624.64,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",15,null,"AcreInch",10,null,150,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},150,{"$f":"+J35-N35","v":0},18300,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.7,null,"Hour",12,null,8.3999999999999986,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},8.3999999999999986,{"$f":"+J38-N38","v":0},1024.7999999999997,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0.8,null,"Hour",12,null,9.6000000000000014,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},9.6000000000000014,{"$f":"+J39-N39","v":0},1171.2000000000003,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",2.2999999999999998,null,8.7399999999999984,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},8.7399999999999984,{"$f":"+J43-N43","v":0},1066.2799999999997,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6,{"$f":"+J46-N46","v":0},732,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",26.25,null,26.25,0,0,null,0,0,26.25,0,3202.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.6418445999860403,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},7.6418445999860403,{"$f":"+SUM(P17:P55)/2*L56","v":0},932.30504119829686,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,388.06066812939781,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},388.06066812939781,{"$f":"SUM(P18:P56)","v":0},47343.401511786535,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-28.060668129397811,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},-28.060668129397811,{"$f":"+P13-P57","v":0},-3423.4015117865347,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,9.7015167032349456,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Soybeans",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},205.25,{"$f":"+SUM(P62:P74)","v":0},25040.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,593.31066812939775,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},593.31066812939775,{"$f":"+P57+P75","v":0},72383.901511786535,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-233.31066812939775,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-233.31066812939775,{"$f":"+P13-P76","v":0},-28463.901511786535,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,14.832766703234944,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,30,12.93535560431326,null,null,19.777022270979923]
[null,0.9,36,10.779463003594383,null,null,16.480851892483273]
[null,1,40,9.7015167032349456,null,null,14.832766703234944]
[null,1.1000000000000001,44,8.8195606393044965,null,null,13.484333366577221]
[null,1.25,50,7.7612133625879558,null,null,11.866213362587954]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SunflowersConfectionary","index":13,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers - Confectionary"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Confectionary Sunflowers",null,2000,null,"Pound",0.21329999999999999,null,426.59999999999997,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},426.59999999999997,{"$f":"+J10-N10","v":0},52045.2,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,426.59999999999997,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},426.59999999999997,{"$f":"SUM(P10:P12)","v":0},52045.2,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Conf. Sunflowers",1,null,"Acre",35,null,35,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},35,{"$f":"+J18-N18","v":0},4270,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Confectionary Sunflower",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",0.390625,null,27.34375,0,0,null,0,0,27.34375,0,3335.9375,0]
[null,"","Fertilizer (P) - Liquid",24,null,"Pound",0.57352941176470584,null,13.76470588235294,0,0,null,0,0,13.76470588235294,0,1679.2941176470588,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",20,null,"CWT",0.3,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Custom Harvest - Sunflowers Irrigated",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Conf. Sunflowers",1,null,"Acre",17,null,17,0,0,null,0,0,17,0,2074,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Conf. Sunflowers",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",8,null,"AcreInch",10,null,80,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},80,{"$f":"+J35-N35","v":0},9760,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.68,null,"Hour",12,null,8.16,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},8.16,{"$f":"+J38-N38","v":0},995.52,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0.82,null,"Hour",12,null,9.84,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},9.84,{"$f":"+J39-N39","v":0},1200.48,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",2.2999999999999998,null,8.7399999999999984,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},8.7399999999999984,{"$f":"+J43-N43","v":0},1066.2799999999997,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6,{"$f":"+J46-N46","v":0},732,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.7339237649997976,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},7.7339237649997976,{"$f":"+SUM(P17:P55)/2*L56","v":0},943.53869932997532,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,318.08237964735275,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},318.08237964735275,{"$f":"SUM(P18:P56)","v":0},38806.050316977038,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,108.51762035264721,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},108.51762035264721,{"$f":"+P13-P57","v":0},13239.149683022959,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.15904118982367638,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sunflowers Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},205.25,{"$f":"+SUM(P62:P74)","v":0},25040.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,523.33237964735281,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},523.33237964735281,{"$f":"+P57+P75","v":0},63846.550316977038,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-96.732379647352843,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-96.732379647352843,{"$f":"+P13-P76","v":0},-11801.350316977041,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.2616661898236764,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1500,0.21205491976490184,null,null,0.34888825309823518]
[null,0.9,1800,0.17671243313741819,null,null,0.29074021091519603]
[null,1,2000,0.15904118982367638,null,null,0.2616661898236764]
[null,1.1000000000000001,2200,0.14458289983970579,null,null,0.23787835438516036]
[null,1.25,2500,0.1272329518589411,null,null,0.20933295185894113]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SunflowersOilseed","index":14,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers - Oilseed"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Oilseed Sunflowers",null,2000,null,"Pound",0.14000000000000001,null,280,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},280,{"$f":"+J10-N10","v":0},34160,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,280,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},280,{"$f":"SUM(P10:P12)","v":0},34160,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Oilseed Sunflowers",1,null,"Acre",34.75,null,34.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},34.75,{"$f":"+J18-N18","v":0},4239.5,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Oilseed Sunflower",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",0.390625,null,27.34375,0,0,null,0,0,27.34375,0,3335.9375,0]
[null,"","Fertilizer (P) - Liquid",24,null,"Pound",0.57352941176470584,null,13.76470588235294,0,0,null,0,0,13.76470588235294,0,1679.2941176470588,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",20,null,"CWT",0.3,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Custom Harvest - Sunflowers Irrigated",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Oilseed Sunflowers",1,null,"Acre",13,null,13,0,0,null,0,0,13,0,1586,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Oil Sunflowers",1,null,"Acre",12.62,null,12.62,0,0,null,0,0,12.62,0,1539.6399999999999,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",8,null,"AcreInch",10,null,80,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},80,{"$f":"+J35-N35","v":0},9760,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.68,null,"Hour",12,null,8.16,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},8.16,{"$f":"+J38-N38","v":0},995.52,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0.82,null,"Hour",12,null,9.84,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},9.84,{"$f":"+J39-N39","v":0},1200.48,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",2.2999999999999998,null,8.7399999999999984,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},8.7399999999999984,{"$f":"+J43-N43","v":0},1066.2799999999997,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6,{"$f":"+J46-N46","v":0},732,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.4353026716946893,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},7.4353026716946893,{"$f":"+SUM(P17:P55)/2*L56","v":0},907.10692594675209,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,301.15375855404761,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},301.15375855404761,{"$f":"SUM(P18:P56)","v":0},36740.758543593816,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-21.153758554047613,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},-21.153758554047613,{"$f":"+P13-P57","v":0},-2580.7585435938163,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.15057687927702382,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sunflowers Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},205.25,{"$f":"+SUM(P62:P74)","v":0},25040.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,506.40375855404761,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},506.40375855404761,{"$f":"+P57+P75","v":0},61781.258543593816,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-226.40375855404761,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-226.40375855404761,{"$f":"+P13-P76","v":0},-27621.258543593816,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.25320187927702381,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1500,0.20076917236936506,null,null,0.3376025057026984]
[null,0.9,1800,0.16730764364113757,null,null,0.28133542141891532]
[null,1,2000,0.15057687927702382,null,null,0.25320187927702381]
[null,1.1000000000000001,2200,0.13688807207002165,null,null,0.2301835266154762]
[null,1.25,2500,0.12046150342161904,null,null,0.20256150342161905]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"WheatIrrigated","index":15,"n_rows":106,"n_cols":18,"rows_kept":106,"cut":false,"hidden":false,"merged":[[83,3,83,8],[93,3,93,8],[105,0,105,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Irrigated Wheat"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Wheat",null,60,null,"Bushel",4.5,null,270,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},270,{"$f":"+J10-N10","v":0},32940,{"$f":"+J10*E$7","v":0}]
[null,"Grazing - Wheat Irrigated",null,136,null,"Pound",0.5,null,68,0,0,null,0,0,68,{"$f":"+J11-N11","v":0},8296,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,338,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},338,{"$f":"SUM(P10:P13)","v":0},41236,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Seed"]
[null,"","Seed - Wheat",1.5,null,"Bushel",25,null,37.5,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},37.5,{"$f":"+J19-N19","v":0},4575,{"$f":"+J19*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",56,null,"Pound",0.57352941176470584,null,32.117647058823529,0,0,null,0,0,32.117647058823529,0,3918.3529411764707,0]
[null,"","Fertilizer (N) - Liquid",50,null,"Pound",0.390625,null,19.53125,0,0,null,0,0,19.53125,0,2382.8125,0]
[null,"","Fertilizer (N) - NH3",90,null,"Pound",0.3048780487804878,null,27.439024390243901,0,0,null,0,0,27.439024390243901,0,3347.560975609756,0]
[null,"Custom"]
[null,"","Harvest and Haul - Wheat Irrigated",60,null,"Bushel",0.5,null,30,0,0,null,0,0,30,0,3660,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Wheat Irrigated",1,null,"Acre",19.5,null,19.5,0,0,null,0,0,19.5,0,2379,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Wheat",1,null,"Acre",11,null,11,0,0,null,0,0,11,0,1342,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},0,{"$f":"+J35-N35","v":0},0,{"$f":"+J35*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",14,null,"AcreInch",10,null,140,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},140,{"$f":"+J37-N37","v":0},17080,{"$f":"+J37*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.47,null,"Hour",12,null,5.64,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},5.64,{"$f":"+J40-N40","v":0},688.07999999999993,{"$f":"+J40*E$7","v":0}]
[null,null,"Other Labor",0.53,null,"Hour",12,null,6.36,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},6.36,{"$f":"+J41-N41","v":0},775.92000000000007,{"$f":"+J41*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},5.52,{"$f":"+J45-N45","v":0},673.43999999999994,{"$f":"+J45*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},6,{"$f":"+J48-N48","v":0},732,{"$f":"+J48*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},0,{"$f":"+J49-N49","v":0},0,{"$f":"+J49*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E52*H52","v":0},0,null,0,{"$f":"J52*L52","v":0},0.5,{"$f":"+J52-N52","v":0},61,{"$f":"+J52*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",25.25,null,25.25,0,0,null,0,0,25.25,0,3080.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,13.835957839396441,{"$f":"+SUM(J18:J57)/2*H58","v":0},null,null,0,{"$f":"+SUM(N18:N57)/2*L58","v":0},13.835957839396441,{"$f":"+SUM(P18:P57)/2*L58","v":0},1687.9868564063659,{"$f":"+J58*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,412.94387928846385,{"$f":"SUM(J19:J58)","v":0},null,null,0,{"$f":"SUM(N19:N58)","v":0},412.94387928846385,{"$f":"SUM(P19:P58)","v":0},50379.153273192598,{"$f":"SUM(R19:R58)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-74.943879288463847,{"$f":"+J14-J59","v":0},null,null,0,{"$f":"+N14-N59","v":0},-74.943879288463847,{"$f":"+P14-P59","v":0},-9143.1532731925981,{"$f":"+R14-R59","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,5.7490646548077304,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E65*H65","v":0},0,null,0,{"$f":"J65*L65","v":0},1.25,{"$f":"+J65-N65","v":0},152.5,{"$f":"+J65*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E69*H69","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Wheat Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E76*H76","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J64:J76)","v":0},null,null,0,{"$f":"+SUM(N64:N76)","v":0},205.25,{"$f":"+SUM(P64:P76)","v":0},25040.5,{"$f":"+SUM(R64:R76)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,618.1938792884639,{"$f":"+J59+J77","v":0},null,null,0,{"$f":"+N59+N77","v":0},618.1938792884639,{"$f":"+P59+P77","v":0},75419.653273192598,{"$f":"+R59+R77","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-280.1938792884639,{"$f":"+J14-J78","v":0},null,null,0,{"$f":"+N14-N78","v":0},-280.1938792884639,{"$f":"+P14-P78","v":0},-34183.653273192598,{"$f":"+R14-R78","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,9.1698979881410647,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,45,7.6654195397436409,null,null,12.226530650854754]
[null,0.9,54,6.3878496164530345,null,null,10.188775542378961]
[null,1,60,5.7490646548077304,null,null,9.1698979881410647]
[null,1.1000000000000001,66,5.2264224134615738,null,null,8.33627089831006]
[null,1.25,75,4.5992517238461845,null,null,7.3359183905128518]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CottonDryland","index":16,"n_rows":111,"n_cols":18,"rows_kept":111,"cut":false,"hidden":false,"merged":[[88,3,88,8],[98,3,98,8],[110,0,110,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Dryland Cotton  - Herbicide Tolerant"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,375,null,"Pound",0.68,null,255.00000000000003,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},255.00000000000003,{"$f":"+J10-N10","v":0},40800.000000000007,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,0.26600000000000001,null,"Ton",160,null,42.56,0,0,null,0,0,42.56,{"$f":"+J11-N11","v":0},6809.6,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,297.56000000000006,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},297.56000000000006,{"$f":"SUM(P10:P13)","v":0},47609.600000000006,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Strip and Module - Cotton",375,null,"Pound",0.08,null,30,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},30,{"$f":"+J19-N19","v":0},4800,{"$f":"+J19*E$7","v":0}]
[null,"","Ginning - Cotton",14.42,null,"CWT",2.9,null,41.817999999999998,0,0,null,0,0,41.817999999999998,0,6690.8799999999992,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"","Scouting - Dryland Cotton",1,null,"Acre",5,null,5,0,0,null,0,0,5,0,800,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",35,null,"Pound",0.390625,null,13.671875,0,0,null,0,0,13.671875,0,2187.5,0]
[null,"","Fertilizer (P) - Liquid",14,null,"Pound",0.57352941176470584,null,8.0294117647058822,0,0,null,0,0,8.0294117647058822,0,1284.7058823529412,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",9.5,null,9.5,0,0,null,0,0,9.5,0,1520,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",4.5,null,4.5,0,0,null,0,0,4.5,0,720,0]
[null,"","Herbicide - Cotton Postplant Dryland",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,2000,0]
[null,"","Spot Spray and Chemical",0.1,null,"Acre",15,null,1.5,0,0,null,0,0,1.5,0,240,0]
[null,"Insecticide"]
[null,"","Boll Weevil Assessment Dryland",0.8,null,"Bale",1,null,0.8,0,0,null,0,0,0.8,0,128,0]
[null,"","Insecticide and Apply Cotton Dryland",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Dryland",1,null,"Acre",32,null,32,0,0,null,0,0,32,0,5120,0]
[null,"Seed"]
[null,"","Seed - Cotton Dryland HT",30,null,"Thousand",1.06,null,31.8,0,0,null,0,0,31.8,0,5088,0]
[null,"Other Chemicals"]
[null,"","Harvest Aid Apply Cotton Dryland",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.1,null,"Acre",15,null,1.5,0,0,null,0,0,1.5,0,240,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.65,null,"Hour",12,null,7.8000000000000007,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},7.8000000000000007,{"$f":"+J46-N46","v":0},1248,{"$f":"+J46*E$7","v":0}]
[null,null,"Other Labor",0.75,null,"Hour",12,null,9,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},9,{"$f":"+J47-N47","v":0},1440,{"$f":"+J47*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.4,null,"Gallon",2.2999999999999998,null,7.8199999999999994,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},7.8199999999999994,{"$f":"+J51-N51","v":0},1251.1999999999998,{"$f":"+J51*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},6,{"$f":"+J54-N54","v":0},960,{"$f":"+J54*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E55*H55","v":0},0,null,0,{"$f":"J55*L55","v":0},0,{"$f":"+J55-N55","v":0},0,{"$f":"+J55*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},0.5,{"$f":"+J58-N58","v":0},80,{"$f":"+J58*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,6.9053224184360227,{"$f":"+SUM(J18:J63)/2*H64","v":0},null,null,0,{"$f":"+SUM(N18:N63)/2*L64","v":0},6.9053224184360227,{"$f":"+SUM(P18:P63)/2*L64","v":0},1104.8515869497637,{"$f":"+J64*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,260.39460918314194,{"$f":"SUM(J19:J64)","v":0},null,null,0,{"$f":"SUM(N19:N64)","v":0},260.39460918314194,{"$f":"SUM(P19:P64)","v":0},41663.137469302703,{"$f":"SUM(R19:R64)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,37.165390816858121,{"$f":"+J14-J65","v":0},null,null,0,{"$f":"+N14-N65","v":0},37.165390816858121,{"$f":"+P14-P65","v":0},5946.462530697303,{"$f":"+R14-R65","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.58089229115504515,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E71*H71","v":0},0,null,0,{"$f":"J71*L71","v":0},1.25,{"$f":"+J71-N71","v":0},200,{"$f":"+J71*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Cotton Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E81*H81","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J70:J81)","v":0},null,null,0,{"$f":"+SUM(N70:N81)","v":0},100.25,{"$f":"+SUM(P70:P81)","v":0},16040,{"$f":"+SUM(R70:R81)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,360.64460918314194,{"$f":"+J65+J82","v":0},null,null,0,{"$f":"+N65+N82","v":0},360.64460918314194,{"$f":"+P65+P82","v":0},57703.137469302703,{"$f":"+R65+R82","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-63.084609183141879,{"$f":"+J14-J83","v":0},null,null,0,{"$f":"+N14-N83","v":0},-63.084609183141879,{"$f":"+P14-P83","v":0},-10093.537469302697,{"$f":"+R14-R83","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.84822562448837846,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,281.25,0.77452305487339357,null,null,1.130967499317838]
[null,0.9,337.5,0.64543587906116129,null,null,0.94247291609819828]
[null,1,375,0.58089229115504515,null,null,0.84822562448837846]
[null,1.1000000000000001,412.50000000000006,0.52808390105004099,null,null,0.77111420408034403]
[null,1.25,468.75,0.46471383292403612,null,null,0.67858049959070277]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"GuarDryland","index":17,"n_rows":99,"n_cols":18,"rows_kept":99,"cut":false,"hidden":false,"merged":[[86,3,86,8],[76,3,76,8],[98,0,98,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Dryland Guar  - Herbicide Tolerant"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Guar",null,600,null,"Pound",0.16,null,96,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},96,{"$f":"+J10-N10","v":0},15360,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,96,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},96,{"$f":"SUM(P10:P12)","v":0},15360,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",3.5,null,3.5,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},3.5,{"$f":"+J18-N18","v":0},560,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Guar CWT",6,null,"CWT",0.2,null,1.2000000000000002,0,0,null,0,0,1.2000000000000002,0,192.00000000000003,0]
[null,"","Harvest and Haul - Guar Dryland",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",20,null,"Pound",0.50961538461538458,null,10.192307692307692,0,0,null,0,0,10.192307692307692,0,1630.7692307692307,0]
[null,"Herbicide"]
[null,"","Herbicide - Guar Dryland",1,null,"Acre",2.34,null,2.34,0,0,null,0,0,2.34,0,374.4,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Guar",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,400,0]
[null,"Seed"]
[null,"","Seed - Guar",8,null,"Pound",1.5,null,12,0,0,null,0,0,12,0,1920,0]
[null,"","Innoculant Guar",1,null,"Pound",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E32*H32","v":0},0,null,0,{"$f":"J32*L32","v":0},0,{"$f":"+J32-N32","v":0},0,{"$f":"+J32*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.64,null,"Hour",12,null,7.68,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},7.68,{"$f":"+J34-N34","v":0},1228.8,{"$f":"+J34*E$7","v":0}]
[null,null,"Other Labor",0.11,null,"Hour",12,null,1.32,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},1.32,{"$f":"+J35-N35","v":0},211.20000000000002,{"$f":"+J35*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},0,{"$f":"+J38-N38","v":0},0,{"$f":"+J38*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},5.52,{"$f":"+J39-N39","v":0},883.19999999999993,{"$f":"+J39*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},6,{"$f":"+J42-N42","v":0},960,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},0,{"$f":"+J43-N43","v":0},0,{"$f":"+J43*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0.5,{"$f":"+J46-N46","v":0},80,{"$f":"+J46*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,2.6625225286867589,{"$f":"+SUM(J17:J51)/2*H52","v":0},null,null,0,{"$f":"+SUM(N17:N51)/2*L52","v":0},2.6625225286867589,{"$f":"+SUM(P17:P51)/2*L52","v":0},426.00360458988143,{"$f":"+J52*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,92.414830220994432,{"$f":"SUM(J18:J52)","v":0},null,null,0,{"$f":"SUM(N18:N52)","v":0},92.414830220994432,{"$f":"SUM(P18:P52)","v":0},14786.372835359112,{"$f":"SUM(R18:R52)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,3.5851697790055681,{"$f":"+J13-J53","v":0},null,null,0,{"$f":"+N13-N53","v":0},3.5851697790055681,{"$f":"+P13-P53","v":0},573.62716464088771,{"$f":"+R13-R53","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.15402471703499071,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E59*H59","v":0},0,null,0,{"$f":"J59*L59","v":0},1.25,{"$f":"+J59-N59","v":0},200,{"$f":"+J59*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E62*H62","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E69*H69","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J58:J69)","v":0},null,null,0,{"$f":"+SUM(N58:N69)","v":0},100.25,{"$f":"+SUM(P58:P69)","v":0},16040,{"$f":"+SUM(R58:R69)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,192.66483022099442,{"$f":"+J53+J70","v":0},null,null,0,{"$f":"+N53+N70","v":0},192.66483022099442,{"$f":"+P53+P70","v":0},30826.372835359114,{"$f":"+R53+R70","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-96.664830220994418,{"$f":"+J13-J71","v":0},null,null,0,{"$f":"+N13-N71","v":0},-96.664830220994418,{"$f":"+P13-P71","v":0},-15466.372835359114,{"$f":"+R13-R71","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.32110805036832402,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,450,0.20536628937998763,null,null,0.42814406715776537]
[null,0.9,540,0.17113857448332301,null,null,0.35678672263147115]
[null,1,600,0.15402471703499071,null,null,0.32110805036832402]
[null,1.1000000000000001,660,0.14002247003180973,null,null,0.29191640942574909]
[null,1.25,750,0.12321977362799258,null,null,0.25688644029465924]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SesameDryland","index":18,"n_rows":98,"n_cols":18,"rows_kept":98,"cut":false,"hidden":false,"merged":[[75,3,75,8],[85,3,85,8],[97,0,97,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Dryland Sesame"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sesame - Non-irrigated",null,700,null,"Pound",0.28000000000000003,null,196.00000000000003,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},196.00000000000003,{"$f":"+J10-N10","v":0},31360.000000000004,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,196.00000000000003,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},196.00000000000003,{"$f":"SUM(P10:P12)","v":0},31360.000000000004,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},4.75,{"$f":"+J18-N18","v":0},760,{"$f":"+J18*E$7","v":0}]
[null,"","Custom Harvest - Sesame",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"","Custom Haul - Sesame",7,null,"CWT",0.12,null,0.84,0,0,null,0,0,0.84,0,134.4,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.390625,null,11.71875,0,0,null,0,0,11.71875,0,1875,0]
[null,"Herbicide"]
[null,"","Herbicide - Sesame",1,null,"Acre",21.75,null,21.75,0,0,null,0,0,21.75,0,3480,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sesame - Dryland",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Seed"]
[null,"","Seed - Sesame",2.5,null,"Pound",4,null,10,0,0,null,0,0,10,0,1600,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E31*H31","v":0},0,null,0,{"$f":"J31*L31","v":0},0,{"$f":"+J31-N31","v":0},0,{"$f":"+J31*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},5.5200000000000005,{"$f":"+J33-N33","v":0},883.2,{"$f":"+J33*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},6.48,{"$f":"+J34-N34","v":0},1036.8000000000002,{"$f":"+J34*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},0,{"$f":"+J37-N37","v":0},0,{"$f":"+J37*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.2000000000000002,null,"Gallon",2.2999999999999998,null,5.0599999999999996,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},5.0599999999999996,{"$f":"+J38-N38","v":0},809.59999999999991,{"$f":"+J38*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},6,{"$f":"+J41-N41","v":0},960,{"$f":"+J41*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0.5,{"$f":"+J45-N45","v":0},80,{"$f":"+J45*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,3.8253894105623187,{"$f":"+SUM(J17:J50)/2*H51","v":0},null,null,0,{"$f":"+SUM(N17:N50)/2*L51","v":0},3.8253894105623187,{"$f":"+SUM(P17:P50)/2*L51","v":0},612.06230568997103,{"$f":"+J51*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,120.44413941056233,{"$f":"SUM(J18:J51)","v":0},null,null,0,{"$f":"SUM(N18:N51)","v":0},120.44413941056233,{"$f":"SUM(P18:P51)","v":0},19271.062305689971,{"$f":"SUM(R18:R51)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,75.5558605894377,{"$f":"+J13-J52","v":0},null,null,0,{"$f":"+N13-N52","v":0},75.5558605894377,{"$f":"+P13-P52","v":0},12088.937694310032,{"$f":"+R13-R52","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.17206305630080332,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},1.25,{"$f":"+J58-N58","v":0},200,{"$f":"+J58*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E61*H61","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J57:J68)","v":0},null,null,0,{"$f":"+SUM(N57:N68)","v":0},100.25,{"$f":"+SUM(P57:P68)","v":0},16040,{"$f":"+SUM(R57:R68)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,220.69413941056234,{"$f":"+J52+J69","v":0},null,null,0,{"$f":"+N52+N69","v":0},220.69413941056234,{"$f":"+P52+P69","v":0},35311.062305689971,{"$f":"+R52+R69","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-24.694139410562315,{"$f":"+J13-J70","v":0},null,null,0,{"$f":"+N13-N70","v":0},-24.694139410562315,{"$f":"+P13-P70","v":0},-3951.0623056899676,{"$f":"+R13-R70","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.31527734201508906,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,525,0.22941740840107111,null,null,0.42036978935345209]
[null,0.9,630,0.19118117366755924,null,null,0.35030815779454338]
[null,1,700,0.17206305630080332,null,null,0.31527734201508906]
[null,1.1000000000000001,770.00000000000011,0.15642096027345756,null,null,0.28661576546826273]
[null,1.25,875,0.13765044504064267,null,null,0.25222187361207127]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SorghumDryland","index":19,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[[77,3,77,8],[87,3,87,8],[99,0,99,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Dryland Sorghum "]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Grain Sorghum       ",null,18,null,"CWT",6.5,null,117,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},117,{"$f":"+J10-N10","v":0},18720,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,117,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},117,{"$f":"SUM(P10:P12)","v":0},18720,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Dryland",1,null,"Acre",10.5,null,10.5,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},10.5,{"$f":"+J18-N18","v":0},1680,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sorghum",2.25,null,"Pound",2.4,null,5.3999999999999995,0,0,null,0,0,5.3999999999999995,0,863.99999999999989,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.390625,null,11.71875,0,0,null,0,0,11.71875,0,1875,0]
[null,"Custom"]
[null,"","Custom Harvest - Sorghum Dryland",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,2240,0]
[null,"","Custom Haul - Sorghum Dryland",18,null,"CWT",0.4,null,7.2,0,0,null,0,0,7.2,0,1152,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum - Dryland",1,null,"Acre",16.5,null,16.5,0,0,null,0,0,16.5,0,2640,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.47,null,"Hour",12,null,5.64,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},5.64,{"$f":"+J35-N35","v":0},902.4,{"$f":"+J35*E$7","v":0}]
[null,null,"Other Labor",0.53,null,"Hour",12,null,6.36,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},6.36,{"$f":"+J36-N36","v":0},1017.6,{"$f":"+J36*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},0,{"$f":"+J39-N39","v":0},0,{"$f":"+J39*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},5.52,{"$f":"+J40-N40","v":0},883.19999999999993,{"$f":"+J40*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},6,{"$f":"+J43-N43","v":0},960,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0.5,{"$f":"+J47-N47","v":0},80,{"$f":"+J47*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,3.7938862146427681,{"$f":"+SUM(J17:J52)/2*H53","v":0},null,null,0,{"$f":"+SUM(N17:N52)/2*L53","v":0},3.7938862146427681,{"$f":"+SUM(P17:P52)/2*L53","v":0},607.0217943428429,{"$f":"+J53*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,131.88263621464279,{"$f":"SUM(J18:J53)","v":0},null,null,0,{"$f":"SUM(N18:N53)","v":0},131.88263621464279,{"$f":"SUM(P18:P53)","v":0},21101.221794342844,{"$f":"SUM(R18:R53)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-14.882636214642787,{"$f":"+J13-J54","v":0},null,null,0,{"$f":"+N13-N54","v":0},-14.882636214642787,{"$f":"+P13-P54","v":0},-2381.2217943428441,{"$f":"+R13-R54","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,7.3268131230357101,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},1.25,{"$f":"+J60-N60","v":0},200,{"$f":"+J60*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E63*H63","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sorghum",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J59:J70)","v":0},null,null,0,{"$f":"+SUM(N59:N70)","v":0},100.25,{"$f":"+SUM(P59:P70)","v":0},16040,{"$f":"+SUM(R59:R70)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,232.13263621464279,{"$f":"+J54+J71","v":0},null,null,0,{"$f":"+N54+N71","v":0},232.13263621464279,{"$f":"+P54+P71","v":0},37141.22179434284,{"$f":"+R54+R71","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-115.13263621464279,{"$f":"+J13-J72","v":0},null,null,0,{"$f":"+N13-N72","v":0},-115.13263621464279,{"$f":"+P13-P72","v":0},-18421.22179434284,{"$f":"+R13-R72","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,12.896257567480156,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","CWT","Costs",null,null,"Costs"]
[null,0.75,13.5,9.769084164047614,null,null,17.19501008997354]
[null,0.9,16.2,8.1409034700396781,null,null,14.32917507497795]
[null,1,18,7.3268131230357101,null,null,12.896257567480156]
[null,1.1000000000000001,19.8,6.6607392027597365,null,null,11.723870515891049]
[null,1.25,22.5,5.8614504984285682,null,null,10.317006053984123]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","CWT",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SunflowersDryland","index":20,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[[77,3,77,8],[87,3,87,8],[99,0,99,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Dryland Sunflowers - Oilseed"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Oilseed Sunflowers",null,1000,null,"Pound",0.14000000000000001,null,140,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},140,{"$f":"+J10-N10","v":0},22400,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,140,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},140,{"$f":"SUM(P10:P12)","v":0},22400,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Oilseed Sunflowers",1,null,"Acre",34.75,null,34.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},34.75,{"$f":"+J18-N18","v":0},5560,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Oil Sunflower Dryland",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,2000,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",0.390625,null,15.625,0,0,null,0,0,15.625,0,2500,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",10,null,"CWT",0.3,null,3,0,0,null,0,0,3,0,480,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"","Custom Harvest - Sunflowers Dryland",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,2400,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Oil Sunflowers Dryland",1,null,"Acre",11,null,11,0,0,null,0,0,11,0,1760,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Oil Sunflowers Dry",1,null,"Acre",11.63,null,11.63,0,0,null,0,0,11.63,0,1860.8000000000002,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.45,null,"Hour",12,null,5.4,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},5.4,{"$f":"+J35-N35","v":0},864,{"$f":"+J35*E$7","v":0}]
[null,null,"Other Labor",0.55000000000000004,null,"Hour",12,null,6.6000000000000005,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},6.6000000000000005,{"$f":"+J36-N36","v":0},1056,{"$f":"+J36*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},0,{"$f":"+J39-N39","v":0},0,{"$f":"+J39*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.2999999999999998,null,5.52,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},5.52,{"$f":"+J40-N40","v":0},883.19999999999993,{"$f":"+J40*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},6,{"$f":"+J43-N43","v":0},960,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0.5,{"$f":"+J47-N47","v":0},80,{"$f":"+J47*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,4.2569306696017195,{"$f":"+SUM(J17:J52)/2*H53","v":0},null,null,0,{"$f":"+SUM(N17:N52)/2*L53","v":0},4.2569306696017195,{"$f":"+SUM(P17:P52)/2*L53","v":0},681.10890713627509,{"$f":"+J53*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,145.53193066960171,{"$f":"SUM(J18:J53)","v":0},null,null,0,{"$f":"SUM(N18:N53)","v":0},145.53193066960171,{"$f":"SUM(P18:P53)","v":0},23285.108907136277,{"$f":"SUM(R18:R53)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-5.5319306696017065,{"$f":"+J13-J54","v":0},null,null,0,{"$f":"+N13-N54","v":0},-5.5319306696017065,{"$f":"+P13-P54","v":0},-885.10890713627668,{"$f":"+R13-R54","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.14553193066960171,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},1.25,{"$f":"+J60-N60","v":0},200,{"$f":"+J60*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E63*H63","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sunflowers Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J59:J70)","v":0},null,null,0,{"$f":"+SUM(N59:N70)","v":0},100.25,{"$f":"+SUM(P59:P70)","v":0},16040,{"$f":"+SUM(R59:R70)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,245.78193066960171,{"$f":"+J54+J71","v":0},null,null,0,{"$f":"+N54+N71","v":0},245.78193066960171,{"$f":"+P54+P71","v":0},39325.10890713628,{"$f":"+R54+R71","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-105.78193066960171,{"$f":"+J13-J72","v":0},null,null,0,{"$f":"+N13-N72","v":0},-105.78193066960171,{"$f":"+P13-P72","v":0},-16925.10890713628,{"$f":"+R13-R72","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.24578193066960172,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,750,0.19404257422613561,null,null,0.32770924089280229]
[null,0.9,900,0.16170214518844633,null,null,0.2730910340773352]
[null,1,1000,0.14553193066960171,null,null,0.24578193066960172]
[null,1.1000000000000001,1100,0.13230175515418338,null,null,0.22343811879054701]
[null,1.25,1250,0.11642554453568137,null,null,0.19662554453568137]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"WheatDryland","index":21,"n_rows":101,"n_cols":18,"rows_kept":101,"cut":false,"hidden":false,"merged":[[78,3,78,8],[88,3,88,8],[100,0,100,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2018 Estimated Costs and Returns per Acre"]
["Dryland Wheat"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Wheat",null,18,null,"Bushel",4.5,null,81,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},81,{"$f":"+J10-N10","v":0},12960,{"$f":"+J10*E$7","v":0}]
[null,"Grazing - Wheat",null,68,null,"Pound",0.5,null,34,0,0,null,0,0,34,{"$f":"+J11-N11","v":0},5440,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,115,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},115,{"$f":"SUM(P10:P13)","v":0},18400,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Seed"]
[null,"","Seed - Wheat",1,null,"Bushel",25,null,25,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},25,{"$f":"+J19-N19","v":0},4000,{"$f":"+J19*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.390625,null,11.71875,0,0,null,0,0,11.71875,0,1875,0]
[null,"Custom"]
[null,"","Custom Harvest - Wheat",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,2240,0]
[null,"","Custom Haul - Wheat",18,null,"Bushel",0.14000000000000001,null,2.5200000000000005,0,0,null,0,0,2.5200000000000005,0,403.20000000000005,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Wheat Dryland",1,null,"Acre",19,null,19,0,0,null,0,0,19,0,3040,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Wheat Dryland",1,null,"Acre",16.75,null,16.75,0,0,null,0,0,16.75,0,2680,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Wheat Dryland",1,null,"Acre",5.5,null,5.5,0,0,null,0,0,5.5,0,880,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},0,{"$f":"+J34-N34","v":0},0,{"$f":"+J34*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.43,null,"Hour",12,null,5.16,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},5.16,{"$f":"+J36-N36","v":0},825.6,{"$f":"+J36*E$7","v":0}]
[null,null,"Other Labor",0.47,null,"Hour",12,null,5.64,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},5.64,{"$f":"+J37-N37","v":0},902.4,{"$f":"+J37*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},0,{"$f":"+J40-N40","v":0},0,{"$f":"+J40*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.2000000000000002,null,"Gallon",2.2999999999999998,null,5.0599999999999996,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},5.0599999999999996,{"$f":"+J41-N41","v":0},809.59999999999991,{"$f":"+J41*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",6,null,6,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},6,{"$f":"+J44-N44","v":0},960,{"$f":"+J44*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",3,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},0.5,{"$f":"+J48-N48","v":0},80,{"$f":"+J48*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,5.9221121041560103,{"$f":"+SUM(J18:J53)/2*H54","v":0},null,null,0,{"$f":"+SUM(N18:N53)/2*L54","v":0},5.9221121041560103,{"$f":"+SUM(P18:P53)/2*L54","v":0},947.53793666496165,{"$f":"+J54*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,136.52086210415601,{"$f":"SUM(J19:J54)","v":0},null,null,0,{"$f":"SUM(N19:N54)","v":0},136.52086210415601,{"$f":"SUM(P19:P54)","v":0},21843.337936664961,{"$f":"SUM(R19:R54)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-21.520862104156009,{"$f":"+J14-J55","v":0},null,null,0,{"$f":"+N14-N55","v":0},-21.520862104156009,{"$f":"+P14-P55","v":0},-3443.3379366649606,{"$f":"+R14-R55","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,5.6956034502308892,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E61*H61","v":0},0,null,0,{"$f":"J61*L61","v":0},1.25,{"$f":"+J61-N61","v":0},200,{"$f":"+J61*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E64*H64","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Wheat Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E71*H71","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J60:J71)","v":0},null,null,0,{"$f":"+SUM(N60:N71)","v":0},100.25,{"$f":"+SUM(P60:P71)","v":0},16040,{"$f":"+SUM(R60:R71)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,236.77086210415601,{"$f":"+J55+J72","v":0},null,null,0,{"$f":"+N55+N72","v":0},236.77086210415601,{"$f":"+P55+P72","v":0},37883.337936664961,{"$f":"+R55+R72","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-121.77086210415601,{"$f":"+J14-J73","v":0},null,null,0,{"$f":"+N14-N73","v":0},-121.77086210415601,{"$f":"+P14-P73","v":0},-19483.337936664961,{"$f":"+R14-R73","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,11.265047894675334,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,13.5,7.5941379336411856,null,null,15.020063859567111]
[null,0.9,16.2,6.3284482780343216,null,null,12.516719882972593]
[null,1,18,5.6956034502308892,null,null,11.265047894675334]
[null,1.1000000000000001,19.8,5.1778213183917172,null,null,10.240952631523031]
[null,1.25,22.5,4.5564827601847115,null,null,9.0120383157402664]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Jackie Smith, Professor and Extension Economist, Texas A&M AgriLife Extension, 806-746-6101.  "]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Livestock Budget","index":22,"n_rows":116,"n_cols":8,"rows_kept":116,"cut":false,"hidden":false,"merged":[[98,4,98,5],[98,6,98,7],[104,2,104,7],[108,2,110,2],[108,3,110,3],[108,4,110,4],[108,5,108,7],[95,4,95,5],[95,6,95,7],[96,4,96,5],[96,6,96,7],[97,4,97,5],[97,6,97,7],[94,4,94,5],[94,6,94,7],[0,0,0,6],[2,0,2,6],[92,1,92,7],[93,4,93,5],[93,6,93,7]]}
["Estimated Costs and Returns per Animal or Breeding Female"]
[]
["Livestock Enterprise"]
[]
["Number of Head of Livestock",null,null,0]
[]
["Enter Your Values in the cells highlighed in MAROON.",null,null,null,null,null,null,"Enterprise"]
["REVENUE",null,"Head","Quantity","Units","$/Unit","Total","Total"]
[null,"Males Sold",0,0,"CWT",0,{"$f":"IF($D$5=0,0,C9/$D$5*D9*F9)","v":0},{"$f":"+G9*$D$5","v":0}]
[null,"Females Sold",0,0,"CWT",0,{"$f":"IF($D$5=0,0,C10/$D$5*D10*F10)","v":0},{"$f":"+G10*$D$5","v":0}]
[null,"Cull Breeding Females",0,0,"CWT",0,0,0]
[null,"Cull Breeding Males",0,0,"CWT",0,0,0]
[null,"Stocker or Feed Animal",0,0,"CWT",0,0,0]
[null,"Other Revenue",0,0,"CWT",0,0,0]
[null,"Other Revenue",0,0,"CWT",0,0,0]
[null,"Other Revenue",0,0,"CWT",0,0,0]
[]
["Total Revenue",null,null,null,null,null,{"$f":"+SUM(G9:G17)","v":0},{"$f":"+SUM(H9:H17)","v":0}]
[]
[null,null,null,null,null,null,null,"Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Units","$/Unit","Total","Total"]
["Production Costs"]
[null,"Animal Purchase Price, if applicable",null,0,"Cwt",0,{"$f":"D23*F23","v":0},{"$f":"+G23*$D$5","v":0}]
[null,"Pasture",{"$f":"+SUM(G25:G28)","v":0}]
[null,null,"Pasture 1",0,"Acre",0,{"$f":"D25*F25","v":0},{"$f":"+G25*$D$5","v":0}]
[null,null,"Pasture 2",0,"Acre",0,0,0]
[null,null,"Pasture 3",0,"Acre",0,0,0]
[null,null,"Pasture 4",0,"Acre",0,0,0]
[null,"Feed",{"$f":"SUM(G30:G37)","v":0}]
[null,null,"Hay",0,"Bales",0,{"$f":"D30*F30","v":0},{"$f":"+G30*$D$5","v":0}]
[null,null,"Supplement",0,"Cwt,lb,etc",0,{"$f":"D31*F31","v":0},{"$f":"+G31*$D$5","v":0}]
[null,null,"Salt Minerals",0,"Cwt",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,"Health",{"$f":"SUM(G39:G48)","v":0}]
[null,null,"Vet/Medicine 1",0,"Visit,dose,cc's, etc.",0,{"$f":"D39*F39","v":0},{"$f":"+G39*$D$5","v":0}]
[null,null,"Vet/Medicine 2",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 3",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 4",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 5",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 6",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 7",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 8",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 9",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 10",0,"Visit,dose,cc's, etc.",0,0,0]
[]
[null,"Fuel, lube, repair",null,1,"Head",0,0,0]
[]
[null,"Labor",null,0,"Hours",0,0,0]
[]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[]
[null,"Operating Interest",null,null,null,0,{"$f":"+SUM(G23:G59)/2*F61","v":0},0]
[]
["Total Variable Costs",null,null,null,null,null,{"$f":"+SUM(G23:G62)","v":0},{"$f":"+SUM(H23:H62)","v":0}]
[]
["Planned Returns Above Variable Costs",null,null,null,null,null,{"$f":"+G18-G63","v":0},{"$f":"+H18-H63","v":0}]
[]
[null,"Breakeven Price to Cover Variable Costs",null,null,{"$f":"IF((H101/100+C13*D13)=0,0,(G63-SUM(G11:G12,G14:G16))/(H101/100+C13*D13))","v":0},{"$f":"+E9","v":"CWT"}]
[]
[null,null,null,null,null,null,null,"Enterprise"]
["FIXED COSTS",null,null,"Quantity","Units","$/Unit","Total","Total"]
[null,"Depreciation - Equipment",null,0,"Head,$,etc",0,{"$f":"D71*F71","v":0},{"$f":"+G71*$D$5","v":0}]
[null,"Depreciation - Livestock",null,0,"Head,$,etc",0,{"$f":"D72*F72","v":0},0]
[null,"Equipment Investment",null,0,"Head,$,etc",0,0,0]
[null,"Insurance",null,0,"Head,$,etc",0,0,0]
[null,"Management Fee",null,0,"Head,$,etc",0,0,0]
[null,"Owner/Operator Labor",null,0,"Head,$,etc",0,0,0]
[null,"Salaried Labor",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[]
[null,null,null,"Total Fixed Costs",null,null,{"$f":"+SUM(G71:G83)","v":0},{"$f":"+SUM(H71:H83)","v":0}]
[]
[null,null,null,"Total Specified Costs",null,null,{"$f":"+G63+G84","v":0},{"$f":"+H63+H84","v":0}]
[]
[null,null,null,"Returns Above Specifiied Costs",null,null,{"$f":"+G18-G86","v":0},{"$f":"+H18-H86","v":0}]
[]
[null,"Breakeven Price to Cover Total Costs",null,null,{"$f":"IF((H101/100+C13*D13)=0,0,(G86-SUM(G11:G12,G14:G16))/(H101/100+C13*D13))","v":0},{"$f":"+F67","v":"CWT"}]
[]
[]
[null,"Sensitivity Analysis for Your Breeding Herd or Flock Values"]
[null,"Your Weaning Percent",{"$f":"\"Your Gross Sales per \"&F18","v":"Your Gross Sales per "},"Pounds Produced per AU",{"$f":"\"Your Breakeven \"&F19&\" Pay Weight to Cover Total Cost\"","v":"Your Breakeven  Pay Weight to Cover Total Cost"},null,"Your Average Breakeven Price to Cover Total Cost"]
[null,{"$f":"+B96-0.03","v":0.94},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B95/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B95/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B95-C9/D5))","v":0},null,{"$f":"IF(D95-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D95-$H$102)*100)","v":0}]
[null,{"$f":"+B97-0.03","v":0.97},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B96/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B96/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B96-C10/D5))","v":0},null,{"$f":"IF(D96-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D96-$H$102)*100)","v":0}]
[null,1,{"$f":"+YTotRet","v":0},{"$f":"H101+H102","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B97-C11/D5))","v":0},null,{"$f":"IF(D97-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D97-$H$102)*100)","v":0}]
[null,{"$f":"+B97+0.03","v":1.03},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B98/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B98/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B98-C12/D5))","v":0},null,{"$f":"IF(D98-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D98-$H$102)*100)","v":0}]
[null,{"$f":"+B98+0.03","v":1.06},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B99/$B$97)","v":0},0,{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B99-C13/D5))","v":0},null,{"$f":"IF(D99-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D99-$H$102)*100)","v":0}]
[]
[null,null,"Your Male Price",null,null,{"$f":"+F9","v":0},null,{"$f":"(C9*D9+C10*D10)*100","v":0}]
[null,null,"Your Female Price",null,null,{"$f":"+F10","v":0},null,{"$f":"(C11*D11+C12*D12)*100","v":0}]
[null,null,"Your Weighted Average Price ($/cwt)",null,null,{"$f":"+IF((C9*D9+C10*D10)=0,F13,(G9+G10)/(C9*D9+C10*D10))","v":0}]
[]
[null,null,"Your Stocker or Feeder Break Even Sensitivity Analysis"]
[null,null,"Your Average Daily Gain",null,0,"Pounds per Day"]
[null,null,{"$f":"+\"Your Animal\"&IF(M25=\"Stocker\",\" Grazing\",\" Feeding\")&\" Days\"","v":"Your Animal Feeding Days"},null,0,"Days"]
[null,null,"Your Sale Shrink",null,0]
[null,null,"Average Daily Gain    (Pounds/day)","Net Pay Weight with Shrink   (Pounds)",null,{"$f":"+\"Purchase Weight (Pounds/Head): \"&D23*100","v":"Purchase Weight (Pounds/Head): 0"},null,"Sales Price/Cwt of $Total"]
[null,null,null,null,null,{"$f":"\"Sales Price        \"&IF(F13=\"\",\".00\",TEXT(F13,\"#.00\"))","v":"Sales Price        .00"},null,{"$f":"\"Purchase Price        \"&IF(F23=\"\",\".00\",TEXT(F23,\"#.00\"))","v":"Purchase Price        .00"}]
[null,null,null,null,null,"B/E Purchase Price ($/CWT)",null,"B/E Sales Price ($/CWT)"]
[null,null,{"$f":"+C114*1.2","v":0},{"$f":"+C112*$E$107+$D$23*100*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D112*$F$13/100*$C$13)-($G$63-SUM($F$14:$F$16)-$G$23)-$G$84)/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($F$14:$F$16))/(D112*$C$13/100))","v":0}]
[null,null,{"$f":"+C114*1.1","v":0},{"$f":"+C113*$E$107+$D$23*100*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D113*$F$13/100*$C$13)-($G$63-SUM($F$14:$F$16)-$G$23)-$G$84)/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($F$14:$F$16))/(D113*$C$13/100))","v":0}]
[null,null,{"$f":"+E106","v":0},0,null,0,null,0]
[null,null,{"$f":"+C114*0.9","v":0},0,null,0,null,0]
[null,null,{"$f":"+C114*0.8","v":0},0,null,0,null,0]

{"sheet":"Crop Budget","index":23,"n_rows":155,"n_cols":7,"rows_kept":155,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,5],[146,1,146,6]]}
["Estimated Costs and Returns per Acre"]
[]
["Crop Enterprise"]
[]
["Number of Acres of Crop",null,null,0]
[]
["Enter Your Values in the cells highlighed in MAROON.",null,null,null,null,null,"Enterprise"]
["REVENUE",null,"Quantity","Units","$/Unit","Total","Total"]
[null,"Primary Product",0,"Cwt,lb,etc",0,{"$f":"C9*E9","v":0},{"$f":"+F9*$D$5","v":0}]
[null,"Secondary Product",0,"Cwt,lb,etc",0,{"$f":"C10*E10","v":0},{"$f":"+F10*$D$5","v":0}]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[]
["Total Revenue",null,null,null,null,{"$f":"+SUM(F9:F16)","v":0},{"$f":"+SUM(G9:G16)","v":0}]
[]
[null,null,null,null,null,null,"Enterprise"]
["VARIABLE COSTS",null,"Quantity","Units","$/Unit","Total","Total"]
[]
["Custom Field and Harvest Operations"]
[null,"Custom Field Operation 1",0,"Acre",0,{"$f":"C24*E24","v":0},{"$f":"+F24*$D$5","v":0}]
[null,"Custom Field Operation 2",0,"Acre",0,0,0]
[null,"Custom Field Operation 3",0,"Acre",0,0,0]
[null,"Custom Field Operation 4",0,"Acre",0,0,0]
[null,"Custom Field Operation 5",0,"Acre",0,0,0]
[null,"Custom Field Operation 6",0,"Acre",0,0,0]
["Machinery Expenses"]
[null,"Diesel",0,"Gallon",0,{"$f":"C31*E31","v":0},0]
[null,"Gasoline",0,"Gallon",0,0,0]
[null,"Lube",0,"Acre",0,0,0]
[null,"Repairs",0,"Acre",0,0,0]
[null,"Other Machinery Expense 1",0,"Acre",0,0,0]
[null,"Other Machinery Expense 2",0,"Acre",0,0,0]
["Labor"]
[null,"Labor 1",0,"Hour",0,{"$f":"C38*E38","v":0},0]
[null,"Labor 2",0,"Hour",0,0,0]
[null,"Labor 3",0,"Hour",0,0,0]
[null,"Labor 4",0,"Hour",0,0,0]
[null,"Labor 5",0,"Hour",0,0,0]
[null,"Irrigation Labor",0,"Hour",0,0,0]
["Seed or Transplants"]
[null,"Seed",0,"Pound",0,{"$f":"C45*E45","v":0},0]
[null,"Seed Treatment",0,"Pound",0,0,0]
[null,"Seed Fee",0,"Pound",0,0,0]
[null,"Transplants",0,"Thousand",0,0,0]
[null,"Mulch",0,"Foot",0,0,0]
[null,"Other Seed or Transplant",0,"Pound",0,0,0]
["Fertilizer and Lime"]
[null,"Fertlizer 1",0,"Pound",0,{"$f":"C52*E52","v":0},0]
[null,"Fertlizer 2",0,"Pound",0,0,0]
[null,"Fertlizer 3",0,"Pound",0,0,0]
[null,"Fertlizer 4",0,"Pound",0,0,0]
[null,"Fertlizer 5",0,"Pound",0,0,0]
[null,"Lime",0,"Ton",0,0,0]
[null,"Other Soil Amendment 1",0,"Pound",0,0,0]
[null,"Other Soil Amendment 2",0,"Pound",0,0,0]
["Herbicides"]
[null,"Herbicide 1",0,"Lb,Oz,Acre",0,{"$f":"C61*E61","v":0},0]
[null,"Herbicide 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 6",0,"Lb,Oz,Acre",0,0,0]
["Insecticides"]
[null,"Insecticide 1",0,"Lb,Oz,Acre",0,{"$f":"C68*E68","v":0},0]
[null,"Insecticide 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 6",0,"Lb,Oz,Acre",0,0,0]
["Fungicides"]
[null,"Fungicide 1",0,"Lb,Oz,Acre",0,{"$f":"C75*E75","v":0},0]
[null,"Fungicide 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 6",0,"Lb,Oz,Acre",0,0,0]
["Growth Regulators"]
[null,"Growth Regulator 1",0,"Lb,Oz,Acre",0,{"$f":"C82*E82","v":0},0]
[null,"Growth Regulator 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 6",0,"Lb,Oz,Acre",0,0,0]
["Other Chemicals"]
[null,"Fumigant",0,"Lb,Oz,Acre",0,{"$f":"C89*E89","v":0},0]
[null,"Other Chemical 1",0,"Lb,Oz,Acre",0,0,{"$f":"+F90*$D$5","v":0}]
[null,"Other Chemical 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Other Chemical 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Other Chemical 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Other Chemical 5",0,"Lb,Oz,Acre",0,0,0]
["Irrigation"]
[null,"Well Expense",0,"Acre",0,{"$f":"C96*E96","v":0},{"$f":"+F96*$D$5","v":0}]
[null,"Pump Fuel",0,"Mcf,kWh,Gallon",0,0,0]
[null,"Pump Expense",0,"Acre",0,0,0]
[null,"Irrigation Equipment Expense",0,"Acre",0,0,0]
[null,"Repairs",0,"Acre",0,0,0]
[null,"Drip Tape",0,"Foot,Acre",0,0,0]
[null,"Water Cost",0,"AcIn,Gallon",0,0,0]
[null,"Other Irrigation Expense 1",0,"Acre",0,0,0]
[null,"Other Irrigation Expense 2",0,"Acre",0,0,0]
["Miscellaneous Expenses"]
[null,"Crop Insurance",0,"Acre",0,{"$f":"C106*E106","v":0},0]
[null,"Other Variable Expense 1",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 2",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 3",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 4",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 5",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 6",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 7",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 8",0,"Enter Unit",0,0,0]
[]
[null,"Operating Interest",null,null,0,{"$f":"+SUM(F23:F115)/2*E116","v":0},{"$f":"+F116*$D$6","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"+SUM(F23:F116)","v":0},{"$f":"+SUM(G23:G116)","v":0}]
[]
["Planned Returns Above Variable Costs",null,null,null,null,{"$f":"+F18-F118","v":0},{"$f":"+G18-G118","v":0}]
[]
[null,"Breakeven Price to Cover Variable Costs",null,null,{"$f":"+IF(C9=0,0,F118-SUM(F10:F16)/C9)","v":0},{"$f":"+D9","v":"Cwt,lb,etc"}]
[]
[null,null,null,null,null,null,"Enterprise"]
["FIXED COSTS",null,"Quantity","Units","$/Unit","Total","Total"]
[null,"Land Rent or Expense",0,"Acre",0,{"$f":"C126*E126","v":0},{"$f":"+F126*$D$6","v":0}]
[null,"Depreciation - Equipment",0,"Acre,$,etc",0,{"$f":"C127*E127","v":0},0]
[null,"Equipment Investment",0,"Acre,$,etc",0,0,0]
[null,"Insurance",0,"Acre,$,etc",0,0,0]
[null,"Management Fee",0,"Acre,$,etc",0,0,0]
[null,"Owner/Operator Labor",0,"Acre,$,etc",0,0,0]
[null,"Salaried Labor",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[]
[null,null,null,"Total Fixed Costs",null,{"$f":"+SUM(F126:F137)","v":0},{"$f":"+SUM(G126:G137)","v":0}]
[]
[null,null,null,"Total Specified Costs",null,{"$f":"+F118+F139","v":0},{"$f":"+G118+G139","v":0}]
[]
[null,null,null,"Returns Above Specifiied Costs",null,{"$f":"+F18-F141","v":0},{"$f":"+G18-G141","v":0}]
[]
[null,"Breakeven Price to Cover Total Costs",null,null,{"$f":"+IF(C9=0,0,F141-SUM(F10:F16)/C9)","v":0},{"$f":"+D9","v":"Cwt,lb,etc"}]
[]
[null,"Breakeven Prices for Your Crop"]
[null,null,null,null,"To Cover",null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,"Total"]
[null,"Percent",{"$f":"+D9","v":"Cwt,lb,etc"},null,"Costs",null,"Costs"]
[null,0.75,{"$f":"+$C$153*B151","v":0},null,{"$f":"+IF(C151=0,0,($F$118-SUM($F$10:$F$16))/C151)","v":0},null,{"$f":"+IF(C151=0,0,($F$141-SUM($F$10:$F$16))/C151)","v":0}]
[null,0.9,{"$f":"+$C$153*B152","v":0},null,0,null,{"$f":"+IF(C152=0,0,($F$141-SUM($F$10:$F$16))/C152)","v":0}]
[null,1,{"$f":"+C9","v":0},null,{"$f":"+IF(C153=0,0,($F$118-SUM($F$10:$F$16))/C153)","v":0},null,{"$f":"+IF(C153=0,0,($F$141-SUM($F$10:$F$16))/C153)","v":0}]
[null,1.1000000000000001,0,null,{"$f":"+IF(C154=0,0,($F$118-SUM($F$10:$F$16))/C154)","v":0},null,{"$f":"+IF(C154=0,0,($F$141-SUM($F$10:$F$16))/C154)","v":0}]
[null,1.25,0,null,0,null,{"$f":"+IF(C155=0,0,($F$141-SUM($F$10:$F$16))/C155)","v":0}]

{"sheet":"Comparative Returns - Cash Rent","index":24,"n_rows":33,"n_cols":11,"rows_kept":33,"cut":false,"hidden":false,"merged":[[2,7,2,10],[2,4,2,5],[2,1,2,2]]}
["Comparative Returns - Cash Rent"]
[]
[null,"Returns Above Total Specified Expenses",null,null,"Total Direct Expenses",null,null,"Break-Even Yield to Cover Total Costs at Price Entered"]
[null,"Total","Variable",null,"Total","Variable",null,"Price","Units","Total","Variable"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!TotRet","v":112.50617359945954},{"$f":"+AlfalfaHay!VarRet","v":447.75617359945954},null,{"$f":"+AlfalfaHay!TotExp","v":1087.4938264005405},{"$f":"+AlfalfaHay!VarExp","v":752.24382640054046},null,{"$f":"+AlfalfaHay!Price","v":200},{"$f":"+AlfalfaHay!Unit","v":"Ton"},{"$f":"+IF($H7=0,0,E7/$H7)","v":5.4374691320027022},{"$f":"+IF($H7=0,0,F7/$H7)","v":3.7612191320027022}]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!TotRet","v":-187.07389653024939},{"$f":"+CornSilage!VarRet","v":48.176103469750501},null,{"$f":"+CornSilage!TotExp","v":1097.0738965302494},{"$f":"+CornSilage!VarExp","v":861.8238965302495},null,{"$f":"+CornSilage!Price","v":35},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($H8=0,0,E8/$H8)","v":31.344968472292841},24.623539900864273]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!TotRet","v":-16.307040129027087},{"$f":"+SorghumSilage!VarRet","v":188.94295987097291},null,{"$f":"+SorghumSilage!TotExp","v":808.30704012902709},{"$f":"+SorghumSilage!VarExp","v":603.05704012902709},null,{"$f":"+SorghumSilage!Price","v":33},{"$f":"+SorghumSilage!Unit","v":"Ton"},24.494152731182638,18.274455761485669]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!TotRet","v":151.46201550309354},{"$f":"+Blackeyes!VarRet","v":356.71201550309354},null,{"$f":"+Blackeyes!TotExp","v":477.53798449690646},{"$f":"+Blackeyes!VarExp","v":272.28798449690646},null,{"$f":"+Blackeyes!Price","v":0.34},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($H13=0,0,E13/$H13)","v":1404.5234838144306},{"$f":"+IF($H13=0,0,F13/$H13)","v":800.84701322619537}]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!TotRet","v":-159.8143325417949},{"$f":"+Corn!VarRet","v":75.435667458205103},null,{"$f":"+Corn!TotExp","v":999.8143325417949},{"$f":"+Corn!VarExp","v":764.5643325417949},null,{"$f":"+Corn!Price","v":4},{"$f":"+Corn!Unit","v":"Bushel"},249.95358313544872,191.14108313544872]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!TotRet","v":181.03084743163186},{"$f":"+CottonDrip!VarRet","v":436.28084743163186},null,{"$f":"+CottonDrip!TotExp","v":1207.7691525683681},{"$f":"+CottonDrip!VarExp","v":952.5191525683681},null,{"$f":"+CottonDrip!Price","v":0.68},{"$f":"+CottonDrip!Unit","v":"Pound"},1776.1311067181882,1400.7634596593648]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!TotRet","v":57.471486390379823},{"$f":"+CottonPivot!VarRet","v":262.72148639037982},null,{"$f":"+CottonPivot!TotExp","v":934.52851360962029},{"$f":"+CottonPivot!VarExp","v":729.27851360962029},null,{"$f":"+CottonPivot!Price","v":0.68},{"$f":"+CottonPivot!Unit","v":"Pound"},1374.3066376612062,1072.4684023670886]
[{"$f":"GuarIrragated!A3","v":"Irrigated Guar"},{"$f":"GuarIrragated!TotRet","v":-205.24334111535694},{"$f":"GuarIrragated!VarRet","v":6.658884643059082E-3},null,{"$f":"GuarIrragated!TotExp","v":397.24334111535694},{"$f":"GuarIrragated!VarExp","v":191.99334111535694},null,{"$f":"GuarIrragated!Price","v":0.16},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(H17=0,0,E17/H17)","v":2482.770881970981},{"$f":"IF(H17=0,0,F17/H17)","v":1199.9583819709808}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!TotRet","v":-157.86005603448746},{"$f":"+Peanuts!VarRet","v":77.389943965512543},null,{"$f":"+Peanuts!TotExp","v":1103.8600560344876},{"$f":"+Peanuts!VarExp","v":868.61005603448757},null,{"$f":"+Peanuts!Price","v":430},{"$f":"+Peanuts!Unit","v":"Ton"},2.5671164093825292,2.0200233861267152]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!TotRet","v":-44.781311224855244},{"$f":"+SesameIrrigated!VarRet","v":160.4686887751447},null,{"$f":"+SesameIrrigated!TotExp","v":524.78131122485524},{"$f":"+SesameIrrigated!VarExp","v":319.5313112248553},null,{"$f":"+SesameIrrigated!Price","v":0.32},{"$f":"+SesameIrrigated!Unit","v":"Pound"},{"$f":"+IF($H19=0,0,E19/$H19)","v":1639.9415975776726},{"$f":"+IF($H19=0,0,F19/$H19)","v":998.53534757767284}]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!TotRet","v":-206.92685383945059},{"$f":"+SorghumIrrigated!VarRet","v":3.3231461605493564},null,{"$f":"+SorghumIrrigated!TotExp","v":564.42685383945059},{"$f":"+SorghumIrrigated!VarExp","v":354.17685383945064},null,{"$f":"+SorghumIrrigated!Price","v":6.5},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},86.834900590684711,54.488746744530872]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!TotRet","v":-233.31066812939775},{"$f":"+Soybeans!VarRet","v":-28.060668129397811},null,{"$f":"+Soybeans!TotExp","v":593.31066812939775},{"$f":"+Soybeans!VarExp","v":388.06066812939781},null,{"$f":"+Soybeans!Price","v":9},{"$f":"+Soybeans!Unit","v":"Bushel"},65.92340756993309,43.117852014377533]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!TotRet","v":-226.40375855404761},{"$f":"+SunflowersOilseed!VarRet","v":-21.153758554047613},null,{"$f":"+SunflowersOilseed!TotExp","v":506.40375855404761},{"$f":"+SunflowersOilseed!VarExp","v":301.15375855404761},null,{"$f":"+SunflowersOilseed!Price","v":0.14000000000000001},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},3617.1697039574824,2151.098275386054]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!TotRet","v":-96.732379647352843},{"$f":"+SunflowersConfectionary!VarRet","v":108.51762035264721},null,{"$f":"+SunflowersConfectionary!TotExp","v":523.33237964735281},{"$f":"+SunflowersConfectionary!VarExp","v":318.08237964735275},null,{"$f":"+SunflowersConfectionary!Price","v":0.21329999999999999},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},2453.5038895797134,1491.2441614972001]
[{"$f":"+WheatIrrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrrigated!TotRet","v":-280.1938792884639},{"$f":"+WheatIrrigated!VarRet","v":-74.943879288463847},null,{"$f":"+WheatIrrigated!TotExp","v":618.1938792884639},{"$f":"+WheatIrrigated!VarExp","v":412.94387928846385},null,{"$f":"+WheatIrrigated!Price","v":4.5},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},137.37641761965864,91.765306508547525]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!TotRet","v":-63.084609183141879},{"$f":"+CottonDryland!VarRet","v":37.165390816858121},null,{"$f":"+CottonDryland!TotExp","v":360.64460918314194},{"$f":"+CottonDryland!VarExp","v":260.39460918314194},null,{"$f":"+CottonDryland!Price","v":0.68},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($H28=0,0,E28/$H28)","v":530.35971938697344},382.93324879873813]
[{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"GuarDryland!TotRet","v":-96.664830220994418},{"$f":"GuarDryland!VarRet","v":3.5851697790055681},null,{"$f":"GuarDryland!TotExp","v":192.66483022099442},{"$f":"GuarDryland!VarExp","v":92.414830220994432},null,{"$f":"GuarDryland!Price","v":0.16},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(H29=0,0,E29/H29)","v":1204.1551888812151},{"$f":"IF(H29=0,0,F29/H29)","v":577.59268888121517}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!TotRet","v":-24.694139410562315},{"$f":"+SesameDryland!VarRet","v":75.5558605894377},null,{"$f":"+SesameDryland!TotExp","v":220.69413941056234},{"$f":"+SesameDryland!VarExp","v":120.44413941056233},null,{"$f":"+SesameDryland!Price","v":0.28000000000000003},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($H30=0,0,E30/$H30)","v":788.19335503772254},{"$f":"+IF($H30=0,0,F30/$H30)","v":430.15764075200826}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!TotRet","v":-115.13263621464279},{"$f":"+SorghumDryland!VarRet","v":-14.882636214642787},null,{"$f":"+SorghumDryland!TotExp","v":232.13263621464279},{"$f":"+SorghumDryland!VarExp","v":131.88263621464279},null,{"$f":"+SorghumDryland!Price","v":6.5},{"$f":"+SorghumDryland!Unit","v":"CWT"},35.712713263791201,20.289636340714274]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!TotRet","v":-105.78193066960171},{"$f":"+SunflowersDryland!VarRet","v":-5.5319306696017065},null,{"$f":"+SunflowersDryland!TotExp","v":245.78193066960171},{"$f":"+SunflowersDryland!VarExp","v":145.53193066960171},null,{"$f":"+SunflowersDryland!Price","v":0.14000000000000001},{"$f":"+SunflowersDryland!Unit","v":"Pound"},1755.5852190685835,1039.513790497155]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!TotRet","v":-121.77086210415601},{"$f":"+WheatDryland!VarRet","v":-21.520862104156009},null,{"$f":"+WheatDryland!TotExp","v":236.77086210415601},{"$f":"+WheatDryland!VarExp","v":136.52086210415601},null,{"$f":"+WheatDryland!Price","v":4.5},{"$f":"+WheatDryland!Unit","v":"Bushel"},52.615747134256893,30.337969356479114]

{"sheet":"Your Returns - Cash Rent","index":25,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":false,"merged":[[2,2,2,3],[2,5,2,6],[2,8,2,11]]}
["Your Returns - Cash Rent"]
[]
[null,"Quantity ","Returns Above Total Specified Expenses",null,null,"Total Direct Expenses",null,null,"Break-Even Yield to Cover Total Costs at Price Entered"]
[null,"Acres, AUs,  or Head","Total","Variable",null,"Total","Variable",null,"Price","Units","Total","Variable"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!E7","v":0},{"$f":"+AlfalfaHay!YTotRet","v":0},{"$f":"+AlfalfaHay!YVarRet","v":0},null,{"$f":"+AlfalfaHay!YTotExp","v":0},{"$f":"+AlfalfaHay!YVarExp","v":0},null,{"$f":"+AlfalfaHay!YPrice","v":0},{"$f":"+AlfalfaHay!Unit","v":"Ton"},{"$f":"+IF($I7=0,0,F7/$I7)","v":0},{"$f":"+IF($I7=0,0,G7/$I7)","v":0}]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!E7","v":0},{"$f":"+CornSilage!YTotRet","v":0},{"$f":"+CornSilage!YVarRet","v":0},null,{"$f":"+CornSilage!YTotExp","v":0},{"$f":"+CornSilage!YVarExp","v":0},null,{"$f":"+CornSilage!YPrice","v":0},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($I8=0,0,F8/$I8)","v":0},0]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!E7","v":0},{"$f":"+SorghumSilage!YTotRet","v":0},{"$f":"+SorghumSilage!YVarRet","v":0},null,{"$f":"+SorghumSilage!YTotExp","v":0},{"$f":"+SorghumSilage!YVarExp","v":0},null,{"$f":"+SorghumSilage!YPrice","v":0},{"$f":"+SorghumSilage!Unit","v":"Ton"},0,0]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!E7","v":0},{"$f":"+Blackeyes!YTotRet","v":0},{"$f":"+Blackeyes!YVarRet","v":0},null,{"$f":"+Blackeyes!YTotExp","v":0},{"$f":"+Blackeyes!YVarExp","v":0},null,{"$f":"+Blackeyes!YPrice","v":0},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($I13=0,0,F13/$I13)","v":0},{"$f":"+IF($I13=0,0,G13/$I13)","v":0}]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!E7","v":0},{"$f":"+Corn!YTotRet","v":0},{"$f":"+Corn!YVarRet","v":0},null,{"$f":"+Corn!YTotExp","v":0},{"$f":"+Corn!YVarExp","v":0},null,{"$f":"+Corn!YPrice","v":0},{"$f":"+Corn!Unit","v":"Bushel"},0,0]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!E7","v":0},{"$f":"+CottonDrip!YTotRet","v":0},{"$f":"+CottonDrip!YVarRet","v":0},null,{"$f":"+CottonDrip!YTotExp","v":0},{"$f":"+CottonDrip!YVarExp","v":0},null,{"$f":"+CottonDrip!YPrice","v":0},{"$f":"+CottonDrip!Unit","v":"Pound"},0,0]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!E7","v":0},{"$f":"+CottonPivot!YTotRet","v":0},{"$f":"+CottonPivot!YVarRet","v":0},null,{"$f":"+CottonPivot!YTotExp","v":0},{"$f":"+CottonPivot!YVarExp","v":0},null,{"$f":"+CottonPivot!YPrice","v":0},{"$f":"+CottonPivot!Unit","v":"Pound"},0,0]
[{"$f":"GuarIrragated!A3","v":"Irrigated Guar"},{"$f":"GuarIrragated!E7","v":0},{"$f":"GuarIrragated!YTotRet","v":0},{"$f":"GuarIrragated!YVarRet","v":0},null,{"$f":"GuarIrragated!YTotExp","v":0},{"$f":"GuarIrragated!YVarExp","v":0},null,{"$f":"GuarIrragated!YPrice","v":0},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(I17=0,0,F17/I17)","v":0},{"$f":"IF(I17=0,0,G17/I17)","v":0}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!E7","v":0},{"$f":"+Peanuts!YTotRet","v":0},{"$f":"+Peanuts!YVarRet","v":0},null,{"$f":"+Peanuts!YTotExp","v":0},{"$f":"+Peanuts!YVarExp","v":0},null,{"$f":"+Peanuts!YPrice","v":0},{"$f":"+Peanuts!Unit","v":"Ton"},0,0]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!E7","v":0},{"$f":"+SesameIrrigated!YTotRet","v":0},{"$f":"+SesameIrrigated!YVarRet","v":0},null,{"$f":"+SesameIrrigated!YTotExp","v":0},{"$f":"+SesameIrrigated!YVarExp","v":0},null,{"$f":"+SesameIrrigated!YPrice","v":0},{"$f":"+SesameIrrigated!Unit","v":"Pound"},{"$f":"+IF($I19=0,0,F19/$I19)","v":0},{"$f":"+IF($I19=0,0,G19/$I19)","v":0}]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!E7","v":0},{"$f":"+SorghumIrrigated!YTotRet","v":0},{"$f":"+SorghumIrrigated!YVarRet","v":0},null,{"$f":"+SorghumIrrigated!YTotExp","v":0},{"$f":"+SorghumIrrigated!YVarExp","v":0},null,{"$f":"+SorghumIrrigated!YPrice","v":0},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},0,0]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!E7","v":0},{"$f":"+Soybeans!YTotRet","v":0},{"$f":"+Soybeans!YVarRet","v":0},null,{"$f":"+Soybeans!YTotExp","v":0},{"$f":"+Soybeans!YVarExp","v":0},null,{"$f":"+Soybeans!YPrice","v":0},{"$f":"+Soybeans!Unit","v":"Bushel"},0,0]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!E7","v":0},{"$f":"+SunflowersOilseed!YTotRet","v":0},{"$f":"+SunflowersOilseed!YVarRet","v":0},null,{"$f":"+SunflowersOilseed!YTotExp","v":0},{"$f":"+SunflowersOilseed!YVarExp","v":0},null,{"$f":"+SunflowersOilseed!YPrice","v":0},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},0,0]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!E7","v":0},{"$f":"+SunflowersConfectionary!YTotRet","v":0},{"$f":"+SunflowersConfectionary!YVarRet","v":0},null,{"$f":"+SunflowersConfectionary!YTotExp","v":0},{"$f":"+SunflowersConfectionary!YVarExp","v":0},null,{"$f":"+SunflowersConfectionary!YPrice","v":0},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},0,0]
[{"$f":"+WheatIrrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrrigated!E7","v":0},{"$f":"+WheatIrrigated!YTotRet","v":0},{"$f":"+WheatIrrigated!YVarRet","v":0},null,{"$f":"+WheatIrrigated!YTotExp","v":0},{"$f":"+WheatIrrigated!YVarExp","v":0},null,{"$f":"+WheatIrrigated!YPrice","v":0},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},0,0]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!E7","v":0},{"$f":"+CottonDryland!YTotRet","v":0},{"$f":"+CottonDryland!YVarRet","v":0},null,{"$f":"+CottonDryland!YTotExp","v":0},{"$f":"+CottonDryland!YVarExp","v":0},null,{"$f":"+CottonDryland!YPrice","v":0},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($I28=0,0,F28/$I28)","v":0},0]
[{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"GuarDryland!E7","v":0},{"$f":"GuarDryland!YTotRet","v":0},{"$f":"GuarDryland!YVarRet","v":0},null,{"$f":"GuarDryland!YTotExp","v":0},{"$f":"GuarDryland!YVarExp","v":0},null,{"$f":"GuarDryland!YPrice","v":0},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(I29=0,0,F29/I29)","v":0},{"$f":"IF(I29=0,0,G29/I29)","v":0}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!E7","v":0},{"$f":"+SesameDryland!YTotRet","v":0},{"$f":"+SesameDryland!YVarRet","v":0},null,{"$f":"+SesameDryland!YTotExp","v":0},{"$f":"+SesameDryland!YVarExp","v":0},null,{"$f":"+SesameDryland!YPrice","v":0},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($I30=0,0,F30/$I30)","v":0},{"$f":"+IF($I30=0,0,G30/$I30)","v":0}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!E7","v":0},{"$f":"+SorghumDryland!YTotRet","v":0},{"$f":"+SorghumDryland!YVarRet","v":0},null,{"$f":"+SorghumDryland!YTotExp","v":0},{"$f":"+SorghumDryland!YVarExp","v":0},null,{"$f":"+SorghumDryland!YPrice","v":0},{"$f":"+SorghumDryland!Unit","v":"CWT"},0,0]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!E7","v":0},{"$f":"+SunflowersDryland!YTotRet","v":0},{"$f":"+SunflowersDryland!YVarRet","v":0},null,{"$f":"+SunflowersDryland!YTotExp","v":0},{"$f":"+SunflowersDryland!YVarExp","v":0},null,{"$f":"+SunflowersDryland!YPrice","v":0},{"$f":"+SunflowersDryland!Unit","v":"Pound"},0,0]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!E7","v":0},{"$f":"+WheatDryland!YTotRet","v":0},{"$f":"+WheatDryland!YVarRet","v":0},null,{"$f":"+WheatDryland!YTotExp","v":0},{"$f":"+WheatDryland!YVarExp","v":0},null,{"$f":"+WheatDryland!YPrice","v":0},{"$f":"+WheatDryland!Unit","v":"Bushel"},0,0]
[]
["OTHER BUDGETS"]
[]
[{"$f":"+'Livestock Budget'!A3","v":"Livestock Enterprise"},{"$f":"+'Livestock Budget'!D5","v":0},{"$f":"+'Livestock Budget'!YTotRet","v":0},{"$f":"+'Livestock Budget'!YVarRet","v":0},null,{"$f":"+'Livestock Budget'!YTotExp","v":0},{"$f":"+'Livestock Budget'!YVarExp","v":0},null,{"$f":"+'Livestock Budget'!YPrice","v":0},{"$f":"+'Livestock Budget'!Unit","v":"CWT"},{"$f":"+IF($I37=0,0,F37/$I37)","v":0},{"$f":"+IF($I37=0,0,G37/$I37)","v":0}]
[{"$f":"+'Crop Budget'!A3","v":"Crop Enterprise"},{"$f":"+'Crop Budget'!D5","v":0},{"$f":"+'Crop Budget'!YTotRet","v":0},{"$f":"+'Crop Budget'!YVarRet","v":0},null,{"$f":"+'Crop Budget'!YTotExp","v":0},{"$f":"+'Crop Budget'!YVarExp","v":0},null,{"$f":"+'Crop Budget'!YPrice","v":0},{"$f":"+'Crop Budget'!Unit","v":"Cwt,lb,etc"},0,0]