{"text_format":"1","workbook":"xlsx","n_sheets":28,"sheets":["Menu","Links","AlfalfaHay","Blackeyes","Corn","CornSilage","CottonDrip","CottonPivot","GuarIrrigated","Peanuts","SesameIrrigated","SorghumIrrigated","SorghumSilage","Soybeans","SunflowersConfectionary","SunflowersOilseed","WheatIrigated","CottonDryland","GuarDryland","SesameDryland","SorghumDryland","SunflowersDryland","WheatDryland","CowCalf","Livestock Budget","Crop Budget","Comparative Returns - Cash Rent","Your Returns - Cash Rent"],"not_rendered":{"charts":0,"images":8,"macros":1,"external_links":0,"defined_names":680,"comments":24,"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":67,"n_cols":26,"rows_kept":67,"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,"Links",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":"GuarIrrigated!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,{"$f":"WheatIrigated!A3","v":"Irrigated Wheat"}]
[]
[null,null,null,"Field Crops - Dryland"]
[]
[null,null,null,{"$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,{"$f":"WheatDryland!A3","v":"Dryland Wheat"}]
[]
[null,null,null,"Livestock"]
[]
[null,null,null,{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"}]
[]
[null,null,null,"Other Budgets"]
[]
[null,null,null,{"$f":"'Livestock Budget'!A3","v":"Livestock Budget"}]
[null,null,null,{"$f":"'Crop Budget'!A3","v":"Crop Enterprise"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension. 806-746-6101"]

{"sheet":"Links","index":1,"n_rows":26,"n_cols":7,"rows_kept":26,"cut":false,"hidden":false,"merged":[[21,1,21,2],[1,1,1,8],[2,1,2,8],[3,1,3,8],[5,1,5,8],[11,1,11,2],[7,1,7,2],[13,1,13,2],[9,1,9,2],[19,1,19,2],[17,1,17,2],[15,1,15,2]]}
[]
[null,"Texas Crop and Livestock Budgets"]
[null,"A Program of the Texas A&M AgriLife Extension Service"]
[null,"Agricultural Economics Department, The Texas A&M University System"]
[]
[null,"Developed by Texas A&M AgriLife Extension Service Economists and Other Specialists"]
[]
[null,"Contact Us",null,null,null,null,"Clickable Logos"]
[]
[null,"Resources"]
[]
[null,"Decision Aids (includes Machinery Cost Estimator)"]
[]
[null,"Custom Rate Survey"]
[]
[null,"Basis Data"]
[]
[null,"Master Marketer"]
[]
[null,"Extension Ag Economics"]
[]
[null,"Department of Agricultural Economics"]
[]
[null,"Menu Page"]
[]
[null,"Links last checked 4/17/2020"]

{"sheet":"AlfalfaHay","index":2,"n_rows":94,"n_cols":18,"rows_kept":94,"cut":false,"hidden":false,"merged":[[81,3,81,8],[93,0,93,11],[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Hay - Alfalfa",null,6,null,"Ton",240,null,1440,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1440,{"$f":"+J10-N10","v":0},175680,{"$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,1440,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1440,{"$f":"SUM(P10:P12)","v":0},175680,{"$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$7","v":0}]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Crop Consultant",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",65,null,"Pound",0.64,null,41.6,0,0,null,0,0,41.6,0,5075.2,0]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.38,null,11.4,0,0,null,0,0,11.4,0,1390.8,0]
[null,"","Sulfur",12,null,"Pound",0.12,null,1.44,0,0,null,0,0,1.44,0,175.68,0]
[null,"Herbicide"]
[null,"","Herbicide and Application Alfalfa",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,"Insecticide"]
[null,"","Insecticide Application Alfalfa",1,null,"Acre",25.9,null,25.9,0,0,null,0,0,25.9,0,3159.7999999999997,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Alfalfa",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.0099999999999998,null,"Gallon",1.9,null,3.8189999999999995,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},3.8189999999999995,{"$f":"+J43-N43","v":0},465.91799999999995,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},4.5081967213114753,{"$f":"+J46-N46","v":0},550,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",42,null,42,0,0,null,0,0,42,0,5124,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,12.868030802145929,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},12.868030802145929,{"$f":"+SUM(P17:P55)/2*L56","v":0},1569.8997578618034,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,754.03522752345725,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},754.03522752345725,{"$f":"SUM(P18:P56)","v":0},91992.297757861816,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,685.96477247654275,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},685.96477247654275,{"$f":"+P13-P57","v":0},83687.702242138184,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,125.6725379205762,{"$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,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1089.2852275234573,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},1089.2852275234573,{"$f":"+P57+P75","v":0},132892.79775786182,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,350.71477247654275,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},350.71477247654275,{"$f":"+P13-P76","v":0},42787.202242138184,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,181.54753792057622,{"$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,0.75,4.5,167.56338389410161,null,null,242.06338389410161]
[null,0.9,5.4,139.63615324508467,null,null,201.71948657841799]
[null,1,6,125.6725379205762,null,null,181.54753792057622]
[null,1.1000000000000001,6.6000000000000005,114.24776174597837,null,null,165.04321629143291]
[null,1.25,7.5,100.53803033646096,null,null,145.23803033646098]
[]
["  Developed by Agricultural Economists, 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":3,"n_rows":95,"n_cols":18,"rows_kept":95,"cut":false,"hidden":false,"merged":[[82,3,82,8],[94,0,94,11],[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"]
["2021 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$7","v":0}]
[null,"","Custom Haul - Blackeyed Peas",18.5,null,"CWT",0.2,null,3.7,0,0,null,0,0,3.7,0,451.40000000000003,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",0.38,null,15.2,0,0,null,0,0,15.2,0,1854.3999999999999,0]
[null,"Herbicide"]
[null,"","Herbicide Blackeyed Peas",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Blackeyed Peas",1,null,"Acre",24,null,24,0,0,null,0,0,24,0,2928,0]
[null,"Seed"]
[null,"","Seed - Blackeyed Peas",50,null,"Pound",0.45,null,22.5,0,0,null,0,0,22.5,0,2745,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Fungicides"]
[null,"","Fungicide - Blackeyed Peas",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},4.5599999999999996,{"$f":"+J44-N44","v":0},556.31999999999994,{"$f":"+J44*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},4.5081967213114753,{"$f":"+J47-N47","v":0},550,{"$f":"+J47*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,3.4468471465496542,{"$f":"+SUM(J17:J56)/2*H57","v":0},null,null,0,{"$f":"+SUM(N17:N56)/2*L57","v":0},3.4468471465496542,{"$f":"+SUM(P17:P56)/2*L57","v":0},420.51535187905779,{"$f":"+J57*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,269.41504386786113,{"$f":"SUM(J18:J57)","v":0},null,null,0,{"$f":"SUM(N18:N57)","v":0},269.41504386786113,{"$f":"SUM(P18:P57)","v":0},32868.635351879057,{"$f":"SUM(R18:R57)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,359.58495613213887,{"$f":"+J13-J58","v":0},null,null,0,{"$f":"+N13-N58","v":0},359.58495613213887,{"$f":"+P13-P58","v":0},43869.364648120943,{"$f":"+R13-R58","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.14562975344208709,{"$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,{"$f":"+SUM(R63:R75)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,474.66504386786113,{"$f":"+J58+J76","v":0},null,null,0,{"$f":"+N58+N76","v":0},474.66504386786113,{"$f":"+P58+P76","v":0},57909.135351879057,{"$f":"+R58+R76","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,154.33495613213887,{"$f":"+J13-J77","v":0},null,null,0,{"$f":"+N13-N77","v":0},154.33495613213887,{"$f":"+P13-P77","v":0},18828.864648120943,{"$f":"+R13-R77","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.25657569938803304,{"$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,0.75,1387.5,0.19417300458944947,null,null,0.34210093251737739]
[null,0.9,1665,0.16181083715787456,null,null,0.28508411043114784]
[null,1,1850,0.14562975344208709,null,null,0.25657569938803304]
[null,1.1000000000000001,2035.0000000000002,0.1323906849473519,null,null,0.23325063580730274]
[null,1.25,2312.5,0.11650380275366967,null,null,0.20526055951042643]
[]
["  Developed by Agricultural Economists, 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":4,"n_rows":98,"n_cols":18,"rows_kept":98,"cut":false,"hidden":false,"merged":[[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Corn",null,210,null,"Bushel",4.3,null,903,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},903,{"$f":"+J10-N10","v":0},110166,{"$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,903,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},903,{"$f":"SUM(P10:P12)","v":0},110166,{"$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$7","v":0}]
[null,"","Harvest and Haul - Corn",210,null,"Bushel",0.35,null,73.5,0,0,null,0,0,73.5,0,8967,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",120,null,"Pound",0.38,null,45.6,0,0,null,0,0,45.6,0,5563.2,0]
[null,"","Fertilizer (P) - Dry",108,null,"Pound",0.39,null,42.120000000000005,0,0,null,0,0,42.120000000000005,0,5138.6400000000003,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.3048780487804878,null,45.731707317073173,0,0,null,0,0,45.731707317073173,0,5579.2682926829275,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Corn",1,null,"Acre",45,null,45,0,0,null,0,0,45,0,5490,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Corn",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Corn Irrigated",1,null,"Acre",15.5,null,15.5,0,0,null,0,0,15.5,0,1891,0]
[null,"Seed"]
[null,"","Seed - Corn",0.4375,null,"Bag",272,null,119,0,0,null,0,0,119,0,14518,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},0,{"$f":"+J37-N37","v":0},0,{"$f":"+J37*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",20,null,"AcreInch",10,null,200,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},200,{"$f":"+J39-N39","v":0},24400,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},4.5599999999999996,{"$f":"+J47-N47","v":0},556.31999999999994,{"$f":"+J47*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},4.5081967213114753,{"$f":"+J50-N50","v":0},550,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",38,null,38,0,0,null,0,0,38,0,4636,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,12.57652990128282,{"$f":"+SUM(J17:J59)/2*H60","v":0},null,null,0,{"$f":"+SUM(N17:N59)/2*L60","v":0},12.57652990128282,{"$f":"+SUM(P17:P59)/2*L60","v":0},1534.3366479565041,{"$f":"+J60*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,725.84643393966746,{"$f":"SUM(J18:J60)","v":0},null,null,0,{"$f":"SUM(N18:N60)","v":0},725.84643393966746,{"$f":"SUM(P18:P60)","v":0},88553.264940639434,{"$f":"SUM(R18:R60)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,177.15356606033254,{"$f":"+J13-J61","v":0},null,null,0,{"$f":"+N13-N61","v":0},177.15356606033254,{"$f":"+P13-P61","v":0},21612.735059360566,{"$f":"+R13-R61","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,3.4564115901888925,{"$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,{"$f":"+SUM(R66:R78)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,961.09643393966746,{"$f":"+J61+J79","v":0},null,null,0,{"$f":"+N61+N79","v":0},961.09643393966746,{"$f":"+P61+P79","v":0},117253.76494063943,{"$f":"+R61+R79","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-58.096433939667463,{"$f":"+J13-J80","v":0},null,null,0,{"$f":"+N13-N80","v":0},-58.096433939667463,{"$f":"+P13-P80","v":0},-7087.7649406394339,{"$f":"+R13-R80","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,4.5766496854269878,{"$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,0.75,157.5,4.608548786918524,null,null,6.1021995805693177]
[null,0.9,189,3.840457322432103,null,null,5.0851663171410975]
[null,1,210,3.4564115901888925,null,null,4.5766496854269878]
[null,1.1000000000000001,231.00000000000003,3.1421923547171748,null,null,4.1605906231154428]
[null,1.25,262.5,2.765129272151114,null,null,3.6613197483415902]
[]
["  Developed by Agricultural Economists, 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":5,"n_rows":97,"n_cols":18,"rows_kept":97,"cut":false,"hidden":false,"merged":[[84,3,84,8],[96,0,96,11],[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Corn Silage",null,27,null,"Ton",45,null,1215,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1215,{"$f":"+J10-N10","v":0},148230,{"$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,1215,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1215,{"$f":"SUM(P10:P12)","v":0},148230,{"$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",27,null,"Ton",7,null,189,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},189,{"$f":"+J18-N18","v":0},23058,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",175,null,"Pound",0.38,null,66.5,0,0,null,0,0,66.5,0,8113,0]
[null,"","Fertilizer (P) - Dry",110,null,"Pound",0.39,null,42.9,0,0,null,0,0,42.9,0,5233.8,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.3048780487804878,null,45.731707317073173,0,0,null,0,0,45.731707317073173,0,5579.2682926829275,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Corn Silage",1,null,"Acre",21.12,null,21.12,0,0,null,0,0,21.12,0,2576.6400000000003,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Corn Silage",1,null,"Acre",22.73,null,22.73,0,0,null,0,0,22.73,0,2773.06,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Corn Silage",1,null,"Acre",15.5,null,15.5,0,0,null,0,0,15.5,0,1891,0]
[null,"Seed"]
[null,"","Seed - Corn",0.5,null,"Bag",272,null,136,0,0,null,0,0,136,0,16592,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},4.5599999999999996,{"$f":"+J46-N46","v":0},556.31999999999994,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},4.5081967213114753,{"$f":"+J49-N49","v":0},550,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,14.205154874826874,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},14.205154874826874,{"$f":"+SUM(P17:P58)/2*L59","v":0},1733.0288947288786,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,851.50505891321154,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},851.50505891321154,{"$f":"SUM(P18:P59)","v":0},103883.61718741182,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,363.49494108678846,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},363.49494108678846,{"$f":"+P13-P60","v":0},44346.382812588185,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,31.537224404193019,{"$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,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1086.7550589132115,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},1086.7550589132115,{"$f":"+P60+P78","v":0},132584.11718741182,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,128.24494108678846,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},128.24494108678846,{"$f":"+P13-P79","v":0},15645.882812588185,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,40.250187367155981,{"$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,0.75,20.25,42.04963253892403,null,null,53.666916489541308]
[null,0.9,24.3,35.041360449103358,null,null,44.722430407951094]
[null,1,27,31.537224404193019,null,null,40.250187367155981]
[null,1.1000000000000001,29.700000000000003,28.670204003811833,null,null,36.591079424687251]
[null,1.25,33.75,25.229779523354416,null,null,32.200149893724785]
[]
["  Developed by Agricultural Economists, 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":6,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,1500,null,"Pound",0.63,null,945,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},945,{"$f":"+J10-N10","v":0},115290,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,1.0649999999999999,null,"Ton",165,null,175.72499999999999,0,0,null,0,0,175.72499999999999,{"$f":"+J11-N11","v":0},21438.45,0]
[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,1120.7249999999999,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},1120.7249999999999,{"$f":"SUM(P10:P13)","v":0},136728.45000000001,{"$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",1500,null,"Pound",0.08,null,120,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},120,{"$f":"+J19-N19","v":0},14640,{"$f":"+J19*E$7","v":0}]
[null,"","Ginning - Cotton",46.875,null,"CWT",2.9,null,135.9375,0,0,null,0,0,135.9375,0,16584.375,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Scouting",1,null,"Acre",9,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",70,null,"Pound",0.64,null,44.800000000000004,0,0,null,0,0,44.800000000000004,0,5465.6,0]
[null,"","Fertilizer (N) - Liquid",175,null,"Pound",0.38,null,66.5,0,0,null,0,0,66.5,0,8113,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",9.5,null,9.5,0,0,null,0,0,9.5,0,1159,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",4.5,null,4.5,0,0,null,0,0,4.5,0,549,0]
[null,"","Herbicide - Cotton Postplant",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Spot Spray and Chemical",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Cotton",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Boll Weevil Assessment Irrigated",3,null,"Bale",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Drip",1,null,"Acre",56,null,56,0,0,null,0,0,56,0,6832,0]
[null,"","Crop Insurance Hail",4,null,100,2.25,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Seed"]
[null,"","Seed - Cotton Irrigated",40,null,"Thousand",1.59,null,63.6,0,0,null,0,0,63.6,0,7759.2,0]
[null,"Other Chemicals"]
[null,"","Acid",24,null,"Pound",0.5,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Harvest Aid Apply Cotton Drip",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",14,null,"AcreInch",10,null,140,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},140,{"$f":"+J48-N48","v":0},17080,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",4,null,"Gallon",1.9,null,7.6,{"$f":"E56*H56","v":0},0,null,0,{"$f":"J56*L56","v":0},7.6,{"$f":"+J56-N56","v":0},927.19999999999993,{"$f":"+J56*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E59*H59","v":0},0,null,0,{"$f":"J59*L59","v":0},4.5081967213114753,{"$f":"+J59-N59","v":0},550,{"$f":"+J59*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,19.004502515782701,{"$f":"+SUM(J18:J68)/2*H69","v":0},null,null,0,{"$f":"+SUM(N18:N68)/2*L69","v":0},19.004502515782701,{"$f":"+SUM(P18:P68)/2*L69","v":0},2318.5493069254894,{"$f":"+J69*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,853.40019923709428,{"$f":"SUM(J19:J69)","v":0},null,null,0,{"$f":"SUM(N19:N69)","v":0},853.40019923709428,{"$f":"SUM(P19:P69)","v":0},104114.82430692548,{"$f":"SUM(R19:R69)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,267.32480076290562,{"$f":"+J14-J70","v":0},null,null,0,{"$f":"+N14-N70","v":0},267.32480076290562,{"$f":"+P14-P70","v":0},32613.625693074529,{"$f":"+R14-R70","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.45178346615806286,{"$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,{"$f":"+SUM(R75:R87)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1108.6501992370943,{"$f":"+J70+J88","v":0},null,null,0,{"$f":"+N70+N88","v":0},1108.6501992370943,{"$f":"+P70+P88","v":0},135255.32430692547,{"$f":"+R70+R88","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,12.074800762905625,{"$f":"+J14-J89","v":0},null,null,0,{"$f":"+N14-N89","v":0},12.074800762905625,{"$f":"+P14-P89","v":0},1473.125693074544,{"$f":"+R14-R89","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.62195013282472955,{"$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,0.75,1125,0.60237795487741708,null,null,0.82926684376630599]
[null,0.9,1350,0.50198162906451427,null,null,0.69105570313858833]
[null,1,1500,0.45178346615806286,null,null,0.62195013282472955]
[null,1.1000000000000001,1650.0000000000002,0.41071224196187528,null,null,0.56540921165884495]
[null,1.25,1875,0.36142677292645026,null,null,0.49756010625978359]
[]
["  Developed by Agricultural Economists, 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":7,"n_rows":105,"n_cols":18,"rows_kept":105,"cut":false,"hidden":false,"merged":[[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,1250,null,"Pound",0.63,null,787.5,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},787.5,{"$f":"+J10-N10","v":0},96075,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,0.88749999999999996,null,"Ton",165,null,146.4375,0,0,null,0,0,146.4375,{"$f":"+J11-N11","v":0},17865.375,0]
[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,933.9375,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},933.9375,{"$f":"SUM(P10:P13)","v":0},113940.375,{"$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$7","v":0}]
[null,"","Scouting",1,null,"Acre",9,null,9,0,0,null,0,0,9,0,1098,0]
[null,"","Strip and Module - Cotton",1250,null,"Pound",0.08,null,100,0,0,null,0,0,100,0,12200,0]
[null,"","Ginning - Cotton",39.0625,null,"CWT",2.9,null,113.28125,0,0,null,0,0,113.28125,0,13820.3125,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",50,null,"Pound",0.64,null,32,0,0,null,0,0,32,0,3904,0]
[null,"","Fertilizer (N) - Liquid",125,null,"Pound",0.38,null,47.5,0,0,null,0,0,47.5,0,5795,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",9.5,null,9.5,0,0,null,0,0,9.5,0,1159,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",4.5,null,4.5,0,0,null,0,0,4.5,0,549,0]
[null,"","Herbicide - Cotton Postplant",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Spot Spray and Chemical",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Cotton",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Boll Weevil Assessment Irrigated",2.5,null,"Bale",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Irrigated",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,"Seed"]
[null,"","Seed - Cotton Irrigated",40,null,"Thousand",1.59,null,63.6,0,0,null,0,0,63.6,0,7759.2,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Other Chemicals"]
[null,"","Harvest Aid Apply Cotton Irrigated",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",4,null,"Gallon",1.9,null,7.6,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},7.6,{"$f":"+J54-N54","v":0},927.19999999999993,{"$f":"+J54*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E57*H57","v":0},0,null,0,{"$f":"J57*L57","v":0},4.5081967213114753,{"$f":"+J57-N57","v":0},550,{"$f":"+J57*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,15.447124152461342,{"$f":"+SUM(J18:J66)/2*H67","v":0},null,null,0,{"$f":"+SUM(N18:N66)/2*L67","v":0},15.447124152461342,{"$f":"+SUM(P18:P66)/2*L67","v":0},1884.5491466002836,{"$f":"+J67*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,701.38657087377294,{"$f":"SUM(J19:J67)","v":0},null,null,0,{"$f":"SUM(N19:N67)","v":0},701.38657087377294,{"$f":"SUM(P19:P67)","v":0},85569.161646600274,{"$f":"SUM(R19:R67)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,232.55092912622706,{"$f":"+J14-J68","v":0},null,null,0,{"$f":"+N14-N68","v":0},232.55092912622706,{"$f":"+P14-P68","v":0},28371.213353399726,{"$f":"+R14-R68","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.44395925669901837,{"$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,{"$f":"+SUM(R73:R85)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,906.63657087377294,{"$f":"+J68+J86","v":0},null,null,0,{"$f":"+N68+N86","v":0},906.63657087377294,{"$f":"+P68+P86","v":0},110609.66164660027,{"$f":"+R68+R86","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,27.300929126227061,{"$f":"+J14-J87","v":0},null,null,0,{"$f":"+N14-N87","v":0},27.300929126227061,{"$f":"+P14-P87","v":0},3330.7133533997257,{"$f":"+R14-R87","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.60815925669901838,{"$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,0.75,937.5,0.59194567559869116,null,null,0.81087900893202447]
[null,0.9,1125,0.49328806299890926,null,null,0.67573250744335367]
[null,1,1250,0.44395925669901837,null,null,0.60815925669901838]
[null,1.1000000000000001,1375,0.40359932427183487,null,null,0.55287205154456209]
[null,1.25,1562.5,0.35516740535921471,null,null,0.48652740535921468]
[]
["  Developed by Agricultural Economists, 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":"GuarIrrigated","index":8,"n_rows":93,"n_cols":18,"rows_kept":93,"cut":false,"hidden":false,"merged":[[80,3,80,8],[92,0,92,11],[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"]
["2021 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,"Herbicide"]
[null,"","Herbicide and Apply Guar",1,null,"Acre",4,null,4,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},4,{"$f":"+J18-N18","v":0},488,{"$f":"+J18*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",40,null,"Pound",0.39,null,15.600000000000001,0,0,null,0,0,15.600000000000001,0,1903.2000000000003,0]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"","Harvest and Haul - Guar Acre",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"","Harvest and Haul - Guar CWT",12,null,"CWT",0.2,null,2.4000000000000004,0,0,null,0,0,2.4000000000000004,0,292.80000000000007,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Guar",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,"Seed"]
[null,"","Seed - Guar",10,null,"Pound",1.5,null,15,0,0,null,0,0,15,0,1830,0]
[null,"","Innoculant Guar",2,null,"Pound",3,null,6,0,0,null,0,0,6,0,732,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Labor",0.75000000000000011,null,"Hour",12,null,9.0000000000000018,0,0,null,0,0,9.0000000000000018,0,1098.0000000000002,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",1,null,"Hour",12,null,12,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},12,{"$f":"+J37-N37","v":0},1464,{"$f":"+J37*E$7","v":0}]
[null,null,"Other Labor",0,null,"Hour",12,null,0,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},0,{"$f":"+J38-N38","v":0},0,{"$f":"+J38*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},0,{"$f":"+J41-N41","v":0},0,{"$f":"+J41*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},4.5599999999999996,{"$f":"+J42-N42","v":0},556.31999999999994,{"$f":"+J42*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},4.5081967213114753,{"$f":"+J45-N45","v":0},550,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,4.0974768089329254,{"$f":"+SUM(J17:J54)/2*H55","v":0},null,null,0,{"$f":"+SUM(N17:N54)/2*L55","v":0},4.0974768089329254,{"$f":"+SUM(P17:P54)/2*L55","v":0},499.89217068981691,{"$f":"+J55*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,185.16567353024439,{"$f":"SUM(J18:J55)","v":0},null,null,0,{"$f":"SUM(N18:N55)","v":0},185.16567353024439,{"$f":"SUM(P18:P55)","v":0},22590.212170689818,{"$f":"SUM(R18:R55)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,6.8343264697556094,{"$f":"+J13-J56","v":0},null,null,0,{"$f":"+N13-N56","v":0},6.8343264697556094,{"$f":"+P13-P56","v":0},833.78782931018213,{"$f":"+R13-R56","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.15430472794187033,{"$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,{"$f":"+SUM(R61:R73)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,390.41567353024436,{"$f":"+J56+J74","v":0},null,null,0,{"$f":"+N56+N74","v":0},390.41567353024436,{"$f":"+P56+P74","v":0},47630.712170689818,{"$f":"+R56+R74","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-198.41567353024436,{"$f":"+J13-J75","v":0},null,null,0,{"$f":"+N13-N75","v":0},-198.41567353024436,{"$f":"+P13-P75","v":0},-24206.712170689818,{"$f":"+R13-R75","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.32534639460853698,{"$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,0.75,900,0.20573963725582711,null,null,0.43379519281138262]
[null,0.9,1080,0.17144969771318924,null,null,0.36149599400948551]
[null,1,1200,0.15430472794187033,null,null,0.32534639460853698]
[null,1.1000000000000001,1320,0.14027702540170028,null,null,0.29576944964412449]
[null,1.25,1500,0.12344378235349626,null,null,0.2602771156868296]
[]
["  Developed by Agricultural Economists, 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":9,"n_rows":102,"n_cols":18,"rows_kept":102,"cut":false,"hidden":false,"merged":[[89,3,89,8],[101,0,101,11],[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"]
["2021 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$7","v":0}]
[null,"","Harvest and Haul - Peanuts",2.2000000000000002,null,"Ton",60,null,132,0,0,null,0,0,132,0,16104,0]
[null,"","Drying - Peanuts",2.2000000000000002,null,"Ton",30,null,66,0,0,null,0,0,66,0,8052,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Scouting - Peanuts",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",50,null,"Pound",0.64,null,32,0,0,null,0,0,32,0,3904,0]
[null,"","Fertilizer (N) - Liquid",80,null,"Pound",0.38,null,30.4,0,0,null,0,0,30.4,0,3708.7999999999997,0]
[null,"Herbicide"]
[null,"","Herbicide - Peanut",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Peanut",1,null,"Application",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Peanuts - Irrigated",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Seed"]
[null,"","Seed - Peanut",120,null,"Pound",0.75,null,90,0,0,null,0,0,90,0,10980,0]
[null,"","Innoculant Peanut",1,null,"Acre",7,null,7,0,0,null,0,0,7,0,854,0]
[null,"Fungicides"]
[null,"","Fungicide and Apply Peanut",1,null,"Application",35,null,35,0,0,null,0,0,35,0,4270,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",7.6,null,"Gallon",1.9,null,14.44,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},14.44,{"$f":"+J51-N51","v":0},1761.6799999999998,{"$f":"+J51*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},4.5081967213114753,{"$f":"+J54-N54","v":0},550,{"$f":"+J54*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,18.127588255950961,{"$f":"+SUM(J17:J63)/2*H64","v":0},null,null,0,{"$f":"+SUM(N17:N63)/2*L64","v":0},18.127588255950961,{"$f":"+SUM(P17:P63)/2*L64","v":0},2211.5657672260172,{"$f":"+J64*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,866.72578497726249,{"$f":"SUM(J18:J64)","v":0},null,null,0,{"$f":"SUM(N18:N64)","v":0},866.72578497726249,{"$f":"SUM(P18:P64)","v":0},105740.54576722601,{"$f":"SUM(R18:R64)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,79.274215022737621,{"$f":"+J13-J65","v":0},null,null,0,{"$f":"+N13-N65","v":0},79.274215022737621,{"$f":"+P13-P65","v":0},9671.4542327740055,{"$f":"+R13-R65","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,393.96626589875564,{"$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,{"$f":"+SUM(R70:R82)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1101.9757849772625,{"$f":"+J65+J83","v":0},null,null,0,{"$f":"+N65+N83","v":0},1101.9757849772625,{"$f":"+P65+P83","v":0},134441.04576722602,{"$f":"+R65+R83","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-155.97578497726238,{"$f":"+J13-J84","v":0},null,null,0,{"$f":"+N13-N84","v":0},-155.97578497726238,{"$f":"+P13-P84","v":0},-19029.045767226009,{"$f":"+R13-R84","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,500.89808408057382,{"$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,0.75,1.6500000000000001,525.28835453167414,null,null,667.86411210743177]
[null,0.9,1.9800000000000002,437.74029544306183,null,null,556.55342675619318]
[null,1,2.2000000000000002,393.96626589875564,null,null,500.89808408057382]
[null,1.1000000000000001,2.4200000000000004,358.15115081705056,null,null,455.36189461870345]
[null,1.25,2.75,315.17301271900453,null,null,400.71846726445909]
[]
["  Developed by Agricultural Economists, 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":10,"n_rows":95,"n_cols":18,"rows_kept":95,"cut":false,"hidden":false,"merged":[[82,3,82,8],[94,0,94,11],[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"]
["2021 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,"Seed"]
[null,"","Seed - Sesame",2.5,null,"Pound",4,null,10,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},10,{"$f":"+J18-N18","v":0},1220,{"$f":"+J18*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",75,null,"Pound",0.38,null,28.5,0,0,null,0,0,28.5,0,3477,0]
[null,"","Fertilizer (P) - Liquid",30,null,"Pound",0.64,null,19.2,0,0,null,0,0,19.2,0,2342.4,0]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Custom Harvest - Sesame",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Custom Haul - Sesame",15,null,"CWT",0.12,null,1.7999999999999998,0,0,null,0,0,1.7999999999999998,0,219.59999999999997,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sesame - Irrigated",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,1525,0]
[null,"Herbicide"]
[null,"","Herbicide - Sesame",1,null,"Acre",21.75,null,21.75,0,0,null,0,0,21.75,0,2653.5,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},4.5599999999999996,{"$f":"+J44-N44","v":0},556.31999999999994,{"$f":"+J44*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.4000000000000004,null,4.4000000000000004,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},4.4000000000000004,{"$f":"+J47-N47","v":0},536.80000000000007,{"$f":"+J47*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",19.25,null,19.25,0,0,null,0,0,19.25,0,2348.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.9925411624622544,{"$f":"+SUM(J17:J56)/2*H57","v":0},null,null,0,{"$f":"+SUM(N17:N56)/2*L57","v":0},7.9925411624622544,{"$f":"+SUM(P17:P56)/2*L57","v":0},975.09002182039501,{"$f":"+J57*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,318.20254116246224,{"$f":"SUM(J18:J57)","v":0},null,null,0,{"$f":"SUM(N18:N57)","v":0},318.20254116246224,{"$f":"SUM(P18:P57)","v":0},38820.7100218204,{"$f":"SUM(R18:R57)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,161.79745883753776,{"$f":"+J13-J58","v":0},null,null,0,{"$f":"+N13-N58","v":0},161.79745883753776,{"$f":"+P13-P58","v":0},19739.2899781796,{"$f":"+R13-R58","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.2121350274416415,{"$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,{"$f":"+SUM(R63:R75)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,523.45254116246224,{"$f":"+J58+J76","v":0},null,null,0,{"$f":"+N58+N76","v":0},523.45254116246224,{"$f":"+P58+P76","v":0},63861.2100218204,{"$f":"+R58+R76","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-43.452541162462239,{"$f":"+J13-J77","v":0},null,null,0,{"$f":"+N13-N77","v":0},-43.452541162462239,{"$f":"+P13-P77","v":0},-5301.2100218203996,{"$f":"+R13-R77","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.34896836077497484,{"$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,0.75,1125,0.28284670325552197,null,null,0.46529114769996643]
[null,0.9,1350,0.23570558604626832,null,null,0.38774262308330537]
[null,1,1500,0.2121350274416415,null,null,0.34896836077497484]
[null,1.1000000000000001,1650.0000000000002,0.19285002494694678,null,null,0.31724396434088614]
[null,1.25,1875,0.16970802195331319,null,null,0.27917468861997985]
[]
["  Developed by Agricultural Economists, 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":11,"n_rows":97,"n_cols":18,"rows_kept":97,"cut":false,"hidden":false,"merged":[[84,3,84,8],[96,0,96,11],[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"]
["2021 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$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sorghum",4.5,null,"Pound",2.4,null,10.799999999999999,0,0,null,0,0,10.799999999999999,0,1317.6,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",44,null,"Pound",0.64,null,28.16,0,0,null,0,0,28.16,0,3435.52,0]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",0.38,null,15.2,0,0,null,0,0,15.2,0,1854.3999999999999,0]
[null,"","Fertilizer (N) - NH3",70,null,"Pound",0.3048780487804878,null,21.341463414634145,0,0,null,0,0,21.341463414634145,0,2603.6585365853657,0]
[null,"Custom"]
[null,"","Harvest and Haul - Sorghum",55,null,"CWT",0.6,null,33,0,0,null,0,0,33,0,4026,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum - Irrigated",1,null,"Acre",29,null,29,0,0,null,0,0,29,0,3538,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.2,null,"Gallon",1.9,null,6.08,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6.08,{"$f":"+J46-N46","v":0},741.76,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},4.5081967213114753,{"$f":"+J49-N49","v":0},550,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",15.75,null,15.75,0,0,null,0,0,15.75,0,1921.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,8.2570577544664072,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},8.2570577544664072,{"$f":"+SUM(P17:P58)/2*L59","v":0},1007.3610460449016,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,354.06671789041201,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},354.06671789041201,{"$f":"SUM(P18:P59)","v":0},43196.139582630269,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,3.4332821095879922,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},3.4332821095879922,{"$f":"+P13-P60","v":0},418.86041736973129,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,6.4375766889165815,{"$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,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,564.31671789041206,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},564.31671789041206,{"$f":"+P60+P78","v":0},68846.639582630276,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-206.81671789041206,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},-206.81671789041206,{"$f":"+P13-P79","v":0},-25231.639582630276,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,10.260303961643856,{"$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,0.75,41.25,8.5834355852221087,null,null,13.680405282191808]
[null,0.9,49.5,7.1528629876850909,null,null,11.400337735159839]
[null,1,55,6.4375766889165815,null,null,10.260303961643856]
[null,1.1000000000000001,60.500000000000007,5.8523424444696195,null,null,9.3275490560398673]
[null,1.25,68.75,5.1500613511332656,null,null,8.2082431693150841]
[]
["  Developed by Agricultural Economists, 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":12,"n_rows":97,"n_cols":18,"rows_kept":97,"cut":false,"hidden":false,"merged":[[84,3,84,8],[96,0,96,11],[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sorghum Silage",null,24,null,"Ton",45,null,1080,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1080,{"$f":"+J10-N10","v":0},131760,{"$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,1080,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1080,{"$f":"SUM(P10:P12)","v":0},131760,{"$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",0.38,null,26.6,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},26.6,{"$f":"+J18-N18","v":0},3245.2000000000003,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer (P) - Liquid",88,null,"Pound",0.64,null,56.32,0,0,null,0,0,56.32,0,6871.04,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.3048780487804878,null,45.731707317073173,0,0,null,0,0,45.731707317073173,0,5579.2682926829275,0]
[null,"Custom"]
[null,"","Harvest and Haul - Sorghum Silage",24,null,"Ton",7,null,168,0,0,null,0,0,168,0,20496,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum Silage",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum Silage",1,null,"Acre",4.29,null,4.29,0,0,null,0,0,4.29,0,523.38,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Silage",1,null,"Acre",10.5,null,10.5,0,0,null,0,0,10.5,0,1281,0]
[null,"Seed"]
[null,"","Seed - Sorghum",7,null,"Pound",2.4,null,16.8,0,0,null,0,0,16.8,0,2049.6,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.2,null,"Gallon",1.9,null,6.08,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6.08,{"$f":"+J46-N46","v":0},741.76,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},4.5081967213114753,{"$f":"+J49-N49","v":0},550,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",27.25,null,27.25,0,0,null,0,0,27.25,0,3324.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.7129589507381811,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},7.7129589507381811,{"$f":"+SUM(P17:P58)/2*L59","v":0},940.9809919900581,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,605.64286298912293,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},605.64286298912293,{"$f":"SUM(P18:P59)","v":0},73888.42928467298,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,474.35713701087707,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},474.35713701087707,{"$f":"+P13-P60","v":0},57871.57071532702,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,25.235119291213454,{"$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,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,810.89286298912293,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},810.89286298912293,{"$f":"+P60+P78","v":0},98928.92928467298,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,269.10713701087707,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},269.10713701087707,{"$f":"+P13-P79","v":0},32831.07071532702,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,33.787202624546786,{"$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,0.75,18,33.646825721617944,null,null,45.049603499395715]
[null,0.9,21.6,28.039021434681615,null,null,37.541336249496432]
[null,1,24,25.235119291213454,null,null,33.787202624546786]
[null,1.1000000000000001,26.400000000000002,22.941017537466777,null,null,30.715638749587988]
[null,1.25,30,20.188095432970766,null,null,27.029762099637431]
[]
["  Developed by Agricultural Economists, 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":13,"n_rows":94,"n_cols":18,"rows_kept":94,"cut":false,"hidden":false,"merged":[[81,3,81,8],[93,0,93,11],[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"]
["2021 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,"Seed"]
[null,"","Seed - Soybeans",60,null,"Pound",0.65,null,39,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},39,{"$f":"+J18-N18","v":0},4758,{"$f":"+J18*E$7","v":0}]
[null,"","Innoculant Soybeans",1,null,"Acre",7,null,7,0,0,null,0,0,7,0,854,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",45,null,"Pound",0.64,null,28.8,0,0,null,0,0,28.8,0,3513.6,0]
[null,"Custom"]
[null,"","Harvest and Haul - Soybeans",40,null,"Bushel",0.5,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Soybeans",1,null,"Acre",18,null,18,0,0,null,0,0,18,0,2196,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Soybeans",1,null,"Acre",5.12,null,5.12,0,0,null,0,0,5.12,0,624.64,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Soybeans",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"","Crop Insurance Hail Soybeans",2,null,"Acre",6,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",1.9,null,7.22,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},7.22,{"$f":"+J43-N43","v":0},880.83999999999992,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},4.5081967213114753,{"$f":"+J46-N46","v":0},550,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",26.25,null,26.25,0,0,null,0,0,26.25,0,3202.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.7678760441500785,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},7.7678760441500785,{"$f":"+SUM(P17:P55)/2*L56","v":0},947.68087738630959,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,388.16607276546159,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},388.16607276546159,{"$f":"SUM(P18:P56)","v":0},47356.260877386303,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-28.166072765461593,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},-28.166072765461593,{"$f":"+P13-P57","v":0},-3436.260877386303,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,9.7041518191365395,{"$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,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,593.41607276546165,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},593.41607276546165,{"$f":"+P57+P75","v":0},72396.760877386303,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-233.41607276546165,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-233.41607276546165,{"$f":"+P13-P76","v":0},-28476.760877386303,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,14.835401819136541,{"$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,0.75,30,12.938869092182053,null,null,19.780535758848721]
[null,0.9,36,10.782390910151712,null,null,16.483779799040601]
[null,1,40,9.7041518191365395,null,null,14.835401819136541]
[null,1.1000000000000001,44,8.8219561992150357,null,null,13.486728926487764]
[null,1.25,50,7.7633214553092316,null,null,11.868321455309234]
[]
["  Developed by Agricultural Economists, 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":14,"n_rows":94,"n_cols":18,"rows_kept":94,"cut":false,"hidden":false,"merged":[[81,3,81,8],[93,0,93,11],[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"]
["2021 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$7","v":0}]
[null,"Seed"]
[null,"","Seed - Confectionary Sunflower",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",0.38,null,26.6,0,0,null,0,0,26.6,0,3245.2000000000003,0]
[null,"","Fertilizer (P) - Liquid",24,null,"Pound",0.64,null,15.36,0,0,null,0,0,15.36,0,1873.9199999999998,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",20,null,"CWT",0.3,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Custom Harvest - Sunflowers Irrigated",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Conf. Sunflowers",1,null,"Acre",17,null,17,0,0,null,0,0,17,0,2074,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Conf. Sunflowers",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",1.9,null,7.22,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},7.22,{"$f":"+J43-N43","v":0},880.83999999999992,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},4.5081967213114753,{"$f":"+J46-N46","v":0},550,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.8057795200636608,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},7.8057795200636608,{"$f":"+SUM(P17:P55)/2*L56","v":0},952.30510144776667,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,315.99397624137515,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},315.99397624137515,{"$f":"SUM(P18:P56)","v":0},38551.265101447767,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,110.60602375862481,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},110.60602375862481,{"$f":"+P13-P57","v":0},13493.93489855223,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.15799698812068758,{"$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,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,521.24397624137509,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},521.24397624137509,{"$f":"+P57+P75","v":0},63591.765101447767,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-94.643976241375128,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-94.643976241375128,{"$f":"+P13-P76","v":0},-11546.56510144777,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.26062198812068754,{"$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,0.75,1500,0.21066265082758343,null,null,0.3474959841609167]
[null,0.9,1800,0.17555220902298618,null,null,0.28957998680076397]
[null,1,2000,0.15799698812068758,null,null,0.26062198812068754]
[null,1.1000000000000001,2200,0.14363362556426143,null,null,0.23692908010971594]
[null,1.25,2500,0.12639759049655006,null,null,0.20849759049655003]
[]
["  Developed by Agricultural Economists, 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":15,"n_rows":94,"n_cols":18,"rows_kept":94,"cut":false,"hidden":false,"merged":[[81,3,81,8],[93,0,93,11],[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"]
["2021 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$7","v":0}]
[null,"Seed"]
[null,"","Seed - Oilseed Sunflower",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",0.38,null,26.6,0,0,null,0,0,26.6,0,3245.2000000000003,0]
[null,"","Fertilizer (P) - Liquid",24,null,"Pound",0.64,null,15.36,0,0,null,0,0,15.36,0,1873.9199999999998,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",20,null,"CWT",0.3,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Custom Harvest - Sunflowers Irrigated",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Oilseed Sunflowers",1,null,"Acre",13,null,13,0,0,null,0,0,13,0,1586,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Oil Sunflowers",1,null,"Acre",12.62,null,12.62,0,0,null,0,0,12.62,0,1539.6399999999999,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",1.9,null,7.22,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},7.22,{"$f":"+J43-N43","v":0},880.83999999999992,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},4.5081967213114753,{"$f":"+J46-N46","v":0},550,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.5058207712484037,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},7.5058207712484037,{"$f":"+SUM(P17:P55)/2*L56","v":0},915.71013409230522,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,299.06401749255991,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},299.06401749255991,{"$f":"SUM(P18:P56)","v":0},36485.810134092309,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-19.064017492559913,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},-19.064017492559913,{"$f":"+P13-P57","v":0},-2325.8101340923095,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.14953200874627995,{"$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,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,504.31401749255991,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},504.31401749255991,{"$f":"+P57+P75","v":0},61526.310134092309,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-224.31401749255991,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-224.31401749255991,{"$f":"+P13-P76","v":0},-27366.310134092309,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.25215700874627994,{"$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,0.75,1500,0.1993760116617066,null,null,0.33620934499503996]
[null,0.9,1800,0.1661466763847555,null,null,0.28017445416253328]
[null,1,2000,0.14953200874627995,null,null,0.25215700874627994]
[null,1.1000000000000001,2200,0.13593818976934541,null,null,0.22923364431479995]
[null,1.25,2500,0.11962560699702396,null,null,0.20172560699702397]
[]
["  Developed by Agricultural Economists, 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":"WheatIrigated","index":16,"n_rows":96,"n_cols":18,"rows_kept":96,"cut":false,"hidden":false,"merged":[[83,3,83,8],[95,0,95,11],[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"]
["2021 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$7","v":0}]
[null,"Grazing - Wheat Irrigated",null,136,null,"Pound",0.55000000000000004,null,74.800000000000011,0,0,null,0,0,74.800000000000011,{"$f":"+J11-N11","v":0},9125.6000000000022,0]
[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,344.8,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},344.8,{"$f":"SUM(P10:P13)","v":0},42065.600000000006,{"$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,"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$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",56,null,"Pound",0.64,null,35.840000000000003,0,0,null,0,0,35.840000000000003,0,4372.4800000000005,0]
[null,"","Fertilizer (N) - Liquid",50,null,"Pound",0.38,null,19,0,0,null,0,0,19,0,2318,0]
[null,"","Fertilizer (N) - NH3",90,null,"Pound",0.3048780487804878,null,27.439024390243901,0,0,null,0,0,27.439024390243901,0,3347.560975609756,0]
[null,"Custom"]
[null,"","Harvest and Haul - Wheat Irrigated",60,null,"Bushel",0.5,null,30,0,0,null,0,0,30,0,3660,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Wheat Irrigated",1,null,"Acre",19.5,null,19.5,0,0,null,0,0,19.5,0,2379,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Wheat",1,null,"Acre",11,null,11,0,0,null,0,0,11,0,1342,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},4.5599999999999996,{"$f":"+J45-N45","v":0},556.31999999999994,{"$f":"+J45*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.5081967213114753,null,4.5081967213114753,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},4.5081967213114753,{"$f":"+J48-N48","v":0},550,{"$f":"+J48*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",25.25,null,25.25,0,0,null,0,0,25.25,0,3080.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,13.873875971388619,{"$f":"+SUM(J18:J57)/2*H58","v":0},null,null,0,{"$f":"+SUM(N18:N57)/2*L58","v":0},13.873875971388619,{"$f":"+SUM(P18:P57)/2*L58","v":0},1692.6128685094116,{"$f":"+J58*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,413.72109708294397,{"$f":"SUM(J19:J58)","v":0},null,null,0,{"$f":"SUM(N19:N58)","v":0},413.72109708294397,{"$f":"SUM(P19:P58)","v":0},50473.973844119166,{"$f":"SUM(R19:R58)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-68.921097082943959,{"$f":"+J14-J59","v":0},null,null,0,{"$f":"+N14-N59","v":0},-68.921097082943959,{"$f":"+P14-P59","v":0},-8408.3738441191599,{"$f":"+R14-R59","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,5.6486849513823989,{"$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,{"$f":"+SUM(R64:R76)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,618.97109708294397,{"$f":"+J59+J77","v":0},null,null,0,{"$f":"+N59+N77","v":0},618.97109708294397,{"$f":"+P59+P77","v":0},75514.473844119173,{"$f":"+R59+R77","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-274.17109708294396,{"$f":"+J14-J78","v":0},null,null,0,{"$f":"+N14-N78","v":0},-274.17109708294396,{"$f":"+P14-P78","v":0},-33448.873844119167,{"$f":"+R14-R78","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,9.0695182847157341,{"$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,0.75,45,7.5315799351765325,null,null,12.092691046287644]
[null,0.9,54,6.2763166126471104,null,null,10.077242538573037]
[null,1,60,5.6486849513823989,null,null,9.0695182847157341]
[null,1.1000000000000001,66,5.1351681376203633,null,null,8.2450166224688495]
[null,1.25,75,4.5189479611059191,null,null,7.2556146277725873]
[]
["  Developed by Agricultural Economists, 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":17,"n_rows":101,"n_cols":18,"rows_kept":101,"cut":false,"hidden":false,"merged":[[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"]
["2021 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)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,400,null,"Pound",0.63,null,252,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},252,{"$f":"+J10-N10","v":0},40320,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,0.28399999999999997,null,"Ton",165,null,46.859999999999992,0,0,null,0,0,46.859999999999992,{"$f":"+J11-N11","v":0},7497.5999999999985,0]
[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,298.86,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},298.86,{"$f":"SUM(P10:P13)","v":0},47817.599999999999,{"$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",400,null,"Pound",0.08,null,32,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},32,{"$f":"+J19-N19","v":0},5120,{"$f":"+J19*E$7","v":0}]
[null,"","Ginning - Cotton",13.333333333333336,null,"CWT",2.9,null,38.666666666666671,0,0,null,0,0,38.666666666666671,0,6186.6666666666679,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"","Scouting - Dryland Cotton",1,null,"Acre",5,null,5,0,0,null,0,0,5,0,800,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",35,null,"Pound",0.38,null,13.3,0,0,null,0,0,13.3,0,2128,0]
[null,"","Fertilizer (P) - Liquid",14,null,"Pound",0.64,null,8.9600000000000009,0,0,null,0,0,8.9600000000000009,0,1433.6000000000001,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",9.5,null,9.5,0,0,null,0,0,9.5,0,1520,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",4.5,null,4.5,0,0,null,0,0,4.5,0,720,0]
[null,"","Herbicide - Cotton Postplant Dryland",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,2000,0]
[null,"","Spot Spray and Chemical",0.1,null,"Acre",15,null,1.5,0,0,null,0,0,1.5,0,240,0]
[null,"Insecticide"]
[null,"","Boll Weevil Assessment Dryland",0.8,null,"Bale",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"","Insecticide and Apply Cotton Dryland",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Dryland",1,null,"Acre",32,null,32,0,0,null,0,0,32,0,5120,0]
[null,"Seed"]
[null,"","Seed - Cotton Dryland HT",35,null,"Thousand",1.06,null,37.1,0,0,null,0,0,37.1,0,5936,0]
[null,"Other Chemicals"]
[null,"","Harvest Aid Apply Cotton Dryland",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.1,null,"Acre",15,null,1.5,0,0,null,0,0,1.5,0,240,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.4,null,"Gallon",1.9,null,6.46,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},6.46,{"$f":"+J51-N51","v":0},1033.5999999999999,{"$f":"+J51*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.46875,null,4.46875,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},4.46875,{"$f":"+J54-N54","v":0},715,{"$f":"+J54*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,7.1006154135419512,{"$f":"+SUM(J18:J63)/2*H64","v":0},null,null,0,{"$f":"+SUM(N18:N63)/2*L64","v":0},7.1006154135419512,{"$f":"+SUM(P18:P63)/2*L64","v":0},1136.0984661667121,{"$f":"+J64*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,261.60603208020865,{"$f":"SUM(J19:J64)","v":0},null,null,0,{"$f":"SUM(N19:N64)","v":0},261.60603208020865,{"$f":"SUM(P19:P64)","v":0},41856.965132833371,{"$f":"SUM(R19:R64)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,37.253967919791364,{"$f":"+J14-J65","v":0},null,null,0,{"$f":"+N14-N65","v":0},37.253967919791364,{"$f":"+P14-P65","v":0},5960.6348671666274,{"$f":"+R14-R65","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.5368650802005217,{"$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,{"$f":"+SUM(R70:R81)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,361.85603208020865,{"$f":"+J65+J82","v":0},null,null,0,{"$f":"+N65+N82","v":0},361.85603208020865,{"$f":"+P65+P82","v":0},57896.965132833371,{"$f":"+R65+R82","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-62.996032080208636,{"$f":"+J14-J83","v":0},null,null,0,{"$f":"+N14-N83","v":0},-62.996032080208636,{"$f":"+P14-P83","v":0},-10079.365132833373,{"$f":"+R14-R83","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.78749008020052158,{"$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,0.75,300,0.71582010693402887,null,null,1.0499867736006954]
[null,0.9,360,0.59651675577835739,null,null,0.87498897800057951]
[null,1,400,0.5368650802005217,null,null,0.78749008020052158]
[null,1.1000000000000001,440.00000000000006,0.48805916381865599,null,null,0.71590007290956503]
[null,1.25,500,0.42949206416041735,null,null,0.62999206416041731]
[]
["  Developed by Agricultural Economists, 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":18,"n_rows":89,"n_cols":18,"rows_kept":89,"cut":false,"hidden":false,"merged":[[76,3,76,8],[88,0,88,11],[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"]
["2021 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,"Herbicide"]
[null,"","Herbicide - Guar Dryland",1,null,"Acre",2.34,null,2.34,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},2.34,{"$f":"+J18-N18","v":0},374.4,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Guar",8,null,"Pound",1.5,null,12,0,0,null,0,0,12,0,1920,0]
[null,"","Innoculant Guar",1,null,"Pound",3,null,3,0,0,null,0,0,3,0,480,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",20,null,"Pound",0.39,null,7.8000000000000007,0,0,null,0,0,7.8000000000000007,0,1248,0]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,640,0]
[null,"","Harvest and Haul - Guar Dryland",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"","Harvest and Haul - Guar CWT",6,null,"CWT",0.2,null,1.2000000000000002,0,0,null,0,0,1.2000000000000002,0,192.00000000000003,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Guar",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,400,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},4.5599999999999996,{"$f":"+J39-N39","v":0},729.59999999999991,{"$f":"+J39*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.4000000000000004,null,4.4000000000000004,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},4.4000000000000004,{"$f":"+J42-N42","v":0},704,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,2.6255169820087016,{"$f":"+SUM(J17:J51)/2*H52","v":0},null,null,0,{"$f":"+SUM(N17:N51)/2*L52","v":0},2.6255169820087016,{"$f":"+SUM(P17:P51)/2*L52","v":0},420.08271712139225,{"$f":"+J52*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,87.925516982008716,{"$f":"SUM(J18:J52)","v":0},null,null,0,{"$f":"SUM(N18:N52)","v":0},87.925516982008716,{"$f":"SUM(P18:P52)","v":0},14068.082717121391,{"$f":"SUM(R18:R52)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,8.0744830179912839,{"$f":"+J13-J53","v":0},null,null,0,{"$f":"+N13-N53","v":0},8.0744830179912839,{"$f":"+P13-P53","v":0},1291.9172828786086,{"$f":"+R13-R53","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.14654252830334785,{"$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,{"$f":"+SUM(R58:R69)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,188.17551698200873,{"$f":"+J53+J70","v":0},null,null,0,{"$f":"+N53+N70","v":0},188.17551698200873,{"$f":"+P53+P70","v":0},30108.08271712139,{"$f":"+R53+R70","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-92.17551698200873,{"$f":"+J13-J71","v":0},null,null,0,{"$f":"+N13-N71","v":0},-92.17551698200873,{"$f":"+P13-P71","v":0},-14748.08271712139,{"$f":"+R13-R71","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.31362586163668121,{"$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,0.75,450,0.19539003773779715,null,null,0.41816781551557497]
[null,0.9,540,0.16282503144816429,null,null,0.34847317959631247]
[null,1,600,0.14654252830334785,null,null,0.31362586163668121]
[null,1.1000000000000001,660,0.13322048027577077,null,null,0.28511441966971018]
[null,1.25,750,0.11723402264267829,null,null,0.25090068930934495]
[]
["  Developed by Agricultural Economists, 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":19,"n_rows":88,"n_cols":18,"rows_kept":88,"cut":false,"hidden":false,"merged":[[75,3,75,8],[87,0,87,11],[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"]
["2021 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,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.38,null,11.4,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},11.4,{"$f":"+J18-N18","v":0},1824,{"$f":"+J18*E$7","v":0}]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"","Custom Harvest - Sesame",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"","Custom Haul - Sesame",7,null,"CWT",0.12,null,0.84,0,0,null,0,0,0.84,0,134.4,0]
[null,"Seed"]
[null,"","Seed - Sesame",2.5,null,"Pound",4,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sesame - Dryland",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Herbicide"]
[null,"","Herbicide - Sesame",1,null,"Acre",21.75,null,21.75,0,0,null,0,0,21.75,0,3480,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.2000000000000002,null,"Gallon",1.9,null,4.18,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},4.18,{"$f":"+J38-N38","v":0},668.8,{"$f":"+J38*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.4000000000000004,null,4.4000000000000004,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},4.4000000000000004,{"$f":"+J41-N41","v":0},704,{"$f":"+J41*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,3.8074490428982557,{"$f":"+SUM(J17:J50)/2*H51","v":0},null,null,0,{"$f":"+SUM(N17:N50)/2*L51","v":0},3.8074490428982557,{"$f":"+SUM(P17:P50)/2*L51","v":0},609.19184686372091,{"$f":"+J51*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,117.62744904289828,{"$f":"SUM(J18:J51)","v":0},null,null,0,{"$f":"SUM(N18:N51)","v":0},117.62744904289828,{"$f":"SUM(P18:P51)","v":0},18820.39184686372,{"$f":"SUM(R18:R51)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,78.372550957101751,{"$f":"+J13-J52","v":0},null,null,0,{"$f":"+N13-N52","v":0},78.372550957101751,{"$f":"+P13-P52","v":0},12539.608153136283,{"$f":"+R13-R52","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.16803921291842611,{"$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,{"$f":"+SUM(R57:R68)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,217.87744904289826,{"$f":"+J52+J69","v":0},null,null,0,{"$f":"+N52+N69","v":0},217.87744904289826,{"$f":"+P52+P69","v":0},34860.39184686372,{"$f":"+R52+R69","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-21.877449042898235,{"$f":"+J13-J70","v":0},null,null,0,{"$f":"+N13-N70","v":0},-21.877449042898235,{"$f":"+P13-P70","v":0},-3500.3918468637166,{"$f":"+R13-R70","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.31125349863271179,{"$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,0.75,525,0.22405228389123483,null,null,0.41500466484361576]
[null,0.9,630,0.186710236576029,null,null,0.34583722070301309]
[null,1,700,0.16803921291842611,null,null,0.31125349863271179]
[null,1.1000000000000001,770.00000000000011,0.15276292083493281,null,null,0.28295772602973795]
[null,1.25,875,0.1344313703347409,null,null,0.24900279890616944]
[]
["  Developed by Agricultural Economists, 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":20,"n_rows":90,"n_cols":18,"rows_kept":90,"cut":false,"hidden":false,"merged":[[77,3,77,8],[89,0,89,11],[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"]
["2021 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$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sorghum",2.25,null,"Pound",2.4,null,5.3999999999999995,0,0,null,0,0,5.3999999999999995,0,863.99999999999989,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.38,null,11.4,0,0,null,0,0,11.4,0,1824,0]
[null,"Custom"]
[null,"","Custom Harvest - Sorghum Dryland",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,2240,0]
[null,"","Custom Haul - Sorghum Dryland",18,null,"CWT",0.4,null,7.2,0,0,null,0,0,7.2,0,1152,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum - Dryland",1,null,"Acre",16.5,null,16.5,0,0,null,0,0,16.5,0,2640,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},4.5599999999999996,{"$f":"+J40-N40","v":0},729.59999999999991,{"$f":"+J40*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.4000000000000004,null,4.4000000000000004,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},4.4000000000000004,{"$f":"+J43-N43","v":0},704,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,3.8465550347282473,{"$f":"+SUM(J17:J52)/2*H53","v":0},null,null,0,{"$f":"+SUM(N17:N52)/2*L53","v":0},3.8465550347282473,{"$f":"+SUM(P17:P52)/2*L53","v":0},615.44880555651957,{"$f":"+J53*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,129.05655503472826,{"$f":"SUM(J18:J53)","v":0},null,null,0,{"$f":"SUM(N18:N53)","v":0},129.05655503472826,{"$f":"SUM(P18:P53)","v":0},20649.048805556518,{"$f":"SUM(R18:R53)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-12.056555034728262,{"$f":"+J13-J54","v":0},null,null,0,{"$f":"+N13-N54","v":0},-12.056555034728262,{"$f":"+P13-P54","v":0},-1929.0488055565183,{"$f":"+R13-R54","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,7.169808613040459,{"$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,{"$f":"+SUM(R59:R70)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,229.30655503472826,{"$f":"+J54+J71","v":0},null,null,0,{"$f":"+N54+N71","v":0},229.30655503472826,{"$f":"+P54+P71","v":0},36689.048805556522,{"$f":"+R54+R71","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-112.30655503472826,{"$f":"+J13-J72","v":0},null,null,0,{"$f":"+N13-N72","v":0},-112.30655503472826,{"$f":"+P13-P72","v":0},-17969.048805556522,{"$f":"+R13-R72","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,12.739253057484904,{"$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,0.75,13.5,9.5597448173872781,null,null,16.985670743313204]
[null,0.9,16.2,7.9664540144893996,null,null,14.154725619427671]
[null,1,18,7.169808613040459,null,null,12.739253057484904]
[null,1.1000000000000001,19.8,6.5180078300367805,null,null,11.581139143168093]
[null,1.25,22.5,5.7358468904323674,null,null,10.191402445987922]
[]
["  Developed by Agricultural Economists, 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":21,"n_rows":90,"n_cols":18,"rows_kept":90,"cut":false,"hidden":false,"merged":[[77,3,77,8],[89,0,89,11],[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"]
["2021 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$7","v":0}]
[null,"Seed"]
[null,"","Seed - Oil Sunflower Dryland",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,2000,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",0.38,null,15.2,0,0,null,0,0,15.2,0,2432,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",10,null,"CWT",0.3,null,3,0,0,null,0,0,3,0,480,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"","Custom Harvest - Sunflowers Dryland",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,2400,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Oil Sunflowers Dryland",1,null,"Acre",11,null,11,0,0,null,0,0,11,0,1760,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Oil Sunflowers Dry",1,null,"Acre",11.63,null,11.63,0,0,null,0,0,11.63,0,1860.8000000000002,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",1.9,null,4.5599999999999996,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},4.5599999999999996,{"$f":"+J40-N40","v":0},729.59999999999991,{"$f":"+J40*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.4000000000000004,null,4.4000000000000004,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},4.4000000000000004,{"$f":"+J43-N43","v":0},704,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,4.252621049578762,{"$f":"+SUM(J17:J52)/2*H53","v":0},null,null,0,{"$f":"+SUM(N17:N52)/2*L53","v":0},4.252621049578762,{"$f":"+SUM(P17:P52)/2*L53","v":0},680.41936793260197,{"$f":"+J53*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,142.54262104957874,{"$f":"SUM(J18:J53)","v":0},null,null,0,{"$f":"SUM(N18:N53)","v":0},142.54262104957874,{"$f":"SUM(P18:P53)","v":0},22806.8193679326,{"$f":"SUM(R18:R53)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-2.5426210495787416,{"$f":"+J13-J54","v":0},null,null,0,{"$f":"+N13-N54","v":0},-2.5426210495787416,{"$f":"+P13-P54","v":0},-406.81936793259956,{"$f":"+R13-R54","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.14254262104957874,{"$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,{"$f":"+SUM(R59:R70)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,242.79262104957874,{"$f":"+J54+J71","v":0},null,null,0,{"$f":"+N54+N71","v":0},242.79262104957874,{"$f":"+P54+P71","v":0},38846.8193679326,{"$f":"+R54+R71","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-102.79262104957874,{"$f":"+J13-J72","v":0},null,null,0,{"$f":"+N13-N72","v":0},-102.79262104957874,{"$f":"+P13-P72","v":0},-16446.8193679326,{"$f":"+R13-R72","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.24279262104957874,{"$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,0.75,750,0.19005682806610499,null,null,0.32372349473277168]
[null,0.9,900,0.15838069005508748,null,null,0.26976957894397641]
[null,1,1000,0.14254262104957874,null,null,0.24279262104957874]
[null,1.1000000000000001,1100,0.12958420095416248,null,null,0.22072056459052614]
[null,1.25,1250,0.11403409683966299,null,null,0.194234096839663]
[]
["  Developed by Agricultural Economists, 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":22,"n_rows":91,"n_cols":18,"rows_kept":91,"cut":false,"hidden":false,"merged":[[78,3,78,8],[90,0,90,11],[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"]
["2021 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$7","v":0}]
[null,"Grazing - Wheat",null,68,null,"Pound",0.55000000000000004,null,37.400000000000006,0,0,null,0,0,37.400000000000006,{"$f":"+J11-N11","v":0},5984.0000000000009,0]
[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,118.4,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},118.4,{"$f":"SUM(P10:P13)","v":0},18944,{"$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$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",0.38,null,11.4,0,0,null,0,0,11.4,0,1824,0]
[null,"Custom"]
[null,"","Custom Harvest - Wheat",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,2240,0]
[null,"","Custom Haul - Wheat",18,null,"Bushel",0.14000000000000001,null,2.5200000000000005,0,0,null,0,0,2.5200000000000005,0,403.20000000000005,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Wheat Dryland",1,null,"Acre",19,null,19,0,0,null,0,0,19,0,3040,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Wheat Dryland",1,null,"Acre",16.75,null,16.75,0,0,null,0,0,16.75,0,2680,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Wheat Dryland",1,null,"Acre",5.5,null,5.5,0,0,null,0,0,5.5,0,880,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$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$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.2000000000000002,null,"Gallon",1.9,null,4.18,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},4.18,{"$f":"+J41-N41","v":0},668.8,{"$f":"+J41*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",4.4000000000000004,null,4.4000000000000004,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},4.4000000000000004,{"$f":"+J44-N44","v":0},704,{"$f":"+J44*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.2000000000000002,null,0,{"$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$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.06,null,5.7589181518173467,{"$f":"+SUM(J18:J53)/2*H54","v":0},null,null,0,{"$f":"+SUM(N18:N53)/2*L54","v":0},5.7589181518173467,{"$f":"+SUM(P18:P53)/2*L54","v":0},921.4269042907755,{"$f":"+J54*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,133.55891815181735,{"$f":"SUM(J19:J54)","v":0},null,null,0,{"$f":"SUM(N19:N54)","v":0},133.55891815181735,{"$f":"SUM(P19:P54)","v":0},21369.426904290776,{"$f":"SUM(R19:R54)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-15.158918151817346,{"$f":"+J14-J55","v":0},null,null,0,{"$f":"+N14-N55","v":0},-15.158918151817346,{"$f":"+P14-P55","v":0},-2425.4269042907763,{"$f":"+R14-R55","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,5.3421621195454083,{"$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,{"$f":"+SUM(R60:R71)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,233.80891815181735,{"$f":"+J55+J72","v":0},null,null,0,{"$f":"+N55+N72","v":0},233.80891815181735,{"$f":"+P55+P72","v":0},37409.426904290776,{"$f":"+R55+R72","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-115.40891815181735,{"$f":"+J14-J73","v":0},null,null,0,{"$f":"+N14-N73","v":0},-115.40891815181735,{"$f":"+P14-P73","v":0},-18465.426904290776,{"$f":"+R14-R73","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,10.911606563989853,{"$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,0.75,13.5,7.1228828260605441,null,null,14.548808751986471]
[null,0.9,16.2,5.9357356883837866,null,null,12.124007293322059]
[null,1,18,5.3421621195454083,null,null,10.911606563989853]
[null,1.1000000000000001,19.8,4.8565110177685531,null,null,9.9196423308998654]
[null,1.25,22.5,4.2737296956363267,null,null,8.7292852511918824]
[]
["  Developed by Agricultural Economists, 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":"CowCalf","index":23,"n_rows":84,"n_cols":14,"rows_kept":84,"cut":false,"hidden":false,"merged":[[70,7,70,8],[70,10,70,12],[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[69,2,69,12],[71,7,71,8],[71,10,71,12],[72,7,72,8],[72,10,72,12],[73,7,73,8],[73,10,73,12],[74,7,74,8],[74,10,74,12],[75,7,75,8],[75,10,75,12],[83,0,83,13]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2021 Estimated Costs and Returns per Animal Unit"]
["Rolling Plains Cow-Calf Production"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Cows"]
[null,"Animal Units (AU)",null,400,null,"Animal Unit",null,null,null,null,null,null,null,"Your"]
[null,"Breeding Females",null,400,null,"Calf","Your",null,null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your","Quantity","Quantity",null,null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Head","Head","Per Head","Per Head","Units","$/Unit","$/Unit","Total","Total",{"$f":"\"(\" & D7 & \" AUs)\"","v":"(400 AUs)"},{"$f":"\"(\" & E7 & \" AUs)\"","v":"( AUs)"}]
[null,"Steer",null,0.41499999999999998,null,5.56,null,"CWT",155,null,357.64699999999999,{"$f":"+E11*G11*J11","v":0},143058.79999999999,{"$f":"+L11*E$7","v":0}]
[null,"Heifer",null,0.20749999999999999,null,5.14,null,"CWT",145,null,154.64974999999998,{"$f":"+E12*G12*J12","v":0},61859.899999999994,{"$f":"+L12*E$7","v":0}]
[null,"Cull Cow",null,0.15,null,10.25,null,"CWT",55,null,84.562499999999986,0,33824.999999999993,0]
[null,"Cull Bull",null,9.0000000000000011E-3,null,16.5,null,"CWT",60,null,8.9100000000000019,0,3564.0000000000009,0]
[null,null,null,0,null,0,null,null,0,null,0,0,0,0]
[null,null,null,0,null,0,null,null,0,null,0,0,0,0]
["Total Revenue",null,null,null,null,337.39499999999998,null,null,null,null,605.76924999999994,{"$f":"+SUM(L11:L16)","v":0},242307.69999999998,{"$f":"+SUM(N11:N16)","v":0}]
[null,null,null,null,null,505.99499999999995]
[null,null,null,null,null,168.59999999999997,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
["Production Costs"]
[null,"Miscellaneous"]
[null,null,"Brush Control",null,null,1,null,"AU",12,null,12,{"$f":"+J23*G23","v":0},4800,{"$f":"+L23*E$7","v":0}]
[null,null,"Ranch Repairs",null,null,1,null,"AU",16.25,null,16.25,0,6500,0]
[null,null,null,null,null,1,null,null,0,null,0,0,0,0]
[null,null,null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Marketing Expense",null,null,null,1,null,"AU",11.117650000000001,null,11.117650000000001,0,4447.0600000000004,0]
[null,"Feed"]
[null,null,"Supplement",null,null,500,null,"Pound",0.2,null,100,{"$f":"+J29*G29","v":0},40000,{"$f":"+L29*E$7","v":0}]
[null,null,"Salt and Mineral",null,null,30,null,"Pound",0.45,null,13.5,0,5400,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Vet. Medicine"]
[null,null,"Vet/Medicine - Cow-Calf",null,null,1,null,"Head",32,null,32,{"$f":"+J35*G35","v":0},12800,{"$f":"+L35*E$7","v":0}]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Fuel",null,null,null,1,null,"AU",36.899324999999997,null,36.899324999999997,0,14759.73,0]
[null,"Lube (As a % of fuel)",null,null,null,0.1,null,"Percent",36.899324999999997,null,3.6899324999999998,0,1475.973,0]
[null,"Repairs ",null,null,null,1,null,"AU",0,null,0,0,0,0]
[null,"Labor",null,null,null,0.5,null,"Hours",15,null,7.5,0,3000,0]
[null,"Utilities",null,null,null,1,null,"AU",10,null,10,0,4000,0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+J44*G44","v":0},0,0]
[null,"Purchase Breeding Female",null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Purchase Breeding Male",null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Purchase Older Repalcement Female",null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Purchase Younger Repalcement Female",null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,null,null,0.06,null,15.614419894520543,{"$f":"+SUM(L21:L48)/2*J49","v":0},6245.767957808217,0]
["Total Variable Costs",null,null,null,null,null,null,null,null,null,258.57132739452055,{"$f":"+SUM(L23:L49)","v":0},103428.53095780821,{"$f":"+SUM(N23:N49)","v":0}]
[]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,null,null,347.19792260547939,{"$f":"+L17-L50","v":0},138879.16904219176,{"$f":"+N17-N50","v":0}]
[null,"Average Calf Breakeven Price to Cover Variable Costs",null,null,null,null,null,null,48.933394802685456,{"$f":"IF((E11*G11+E12*G12)=0,\"n/a\",(L50-SUM(L13:L16))/(E11*G11+E12*G12))","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
[null,"Depreciation - Equipment",null,null,null,1,null,"AU",80.08508333333333,null,80.08508333333333,{"$f":"+G56*J56","v":0},32034.033333333333,{"$f":"+L56*E$7","v":0}]
[null,"Depreciation - Livestock",null,null,null,1,null,"AU",41.977499999999999,null,41.977499999999999,0,16791,0]
[null,"Equipment Investment",null,null,null,1554.4425000000001,null,"dollars",7.0000000000000007E-2,null,108.81097500000001,0,43524.390000000007,0]
[null,"Insurance",null,null,null,1,null,"AU",0,null,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,null,null,1,null,"AU",62.5,null,62.5,{"$f":"+J60*G60","v":0},25000,0]
[null,"Salaried Labor",null,null,null,1,null,"AU",37.5,null,37.5,{"$f":"+J61*G61","v":0},15000,0]
[null,"Pasture Cost",null,null,null,11.25,null,"Acres",15,null,168.75,0,67500,0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+G63*J63","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,null,null,499.62355833333334,{"$f":"+SUM(L56:L62)","v":0},199849.42333333334,{"$f":"+SUM(N56:N62)","v":0}]
["Total Costs",null,null,null,null,null,null,null,null,null,758.19488572785394,{"$f":"+L50+L65","v":0},303277.95429114153,{"$f":"+N50+N65","v":0}]
["Planned Returns to Management, Risk, and Profit:",null,null,null,null,null,null,null,null,null,-152.425635727854,{"$f":"+L17-L66","v":0},-60970.254291141551,{"$f":"+N17-N66","v":0}]
[null,"Average Calf Breakeven Price to Cover Total Costs",null,null,null,null,null,null,197.01607484635338,{"$f":"IF((E11*G11+E12*G12)=0,\"n/a\",(L66-SUM(L13:L16))/(E11*G11+E12*G12))","v":"n/a"},"CWT"]
[]
[null,null,"Sensitivity Analysis for Example"]
[null,null,"Example Weaning Percent","Example Gross Sales per Animal Unit",null,"Pounds Produced per Animal Unit",null,"Example Breakeven Calf Pay Weight to Cover Total Cost",null,null,"Example Average Breakeven Price to Cover Total Cost"]
[null,null,0.89,642.80274999999995,null,530.38499999999999,null,591.59654162291906,null,null,183.7340922724419]
[null,null,0.86,624.28599999999994,null,518.18999999999994,null,616.59357859290162,null,null,190.14342107264341]
[null,null,0.83,605.76924999999994,null,505.99499999999995,null,643.79623647200026,null,null,197.0160748463534]
[null,null,0.79999999999999993,587.25249999999994,null,493.79999999999995,null,673.50990892455411,null,null,204.40417765309164]
[null,null,0.76999999999999991,568.73574999999994,null,481.6049999999999,null,706.09909806606481,null,null,212.36797678243292]
[]
[null,null,null,{"$f":"\"Example Male \"&F8&\" Price\"","v":"Example Male Calf Price"},null,null,null,null,null,null,{"$f":"+I11","v":155}]
[null,null,null,{"$f":"\"Example Female \"&F8&\" Price\"","v":"Example Female Calf Price"},null,null,null,null,null,null,{"$f":"+I12","v":145}]
[null,null,null,{"$f":"\"Example Weighted Average \"&F8&\" Price ($/cwt)\"","v":"Example Weighted Average Calf Price ($/cwt)"},null,null,null,null,null,null,{"$f":"+(K11+K12)/(D11*F11+D12*F12)","v":151.83886838868389}]
[]
["  Developed by Agricultural Economists, 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":24,"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 Budget"]
[]
["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,{"$f":"IF((H101/100+C13*D13)=0,0,(G63-SUM(G11:G12,G14:G16))/(H101/100+C13/D5*D13))","v":0},{"$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/D5*D13))","v":0},{"$f":"+F67","v":"CWT"}]
[]
[]
[null,"Sensitivity Analysis for Your Breeding Herd or Flock Values"]
[null,"Your Weaning Percent","Your Gross Sales per Head","Pounds Produced per Head",{"$f":"\"Your Breakeven 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,{"$f":"+B96-0.03","v":-0.06},{"$f":"+IF($B$97=0,0,YTotRet-$G$9-$G$10+($G$9+$G$10)*B95/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B95/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-($G$18-$G$9-$G$10))/(YPrice/100)/(B95-$C$11/$D$5))","v":0},null,{"$f":"IF(D95-$H$102=0,0,(YTotExp-($G$18-$G$9-$G$10))/(D95-$H$102)*100)","v":0}]
[null,{"$f":"+B97-0.03","v":-0.03},{"$f":"+IF($B$97=0,0,YTotRet-$G$9-$G$10+($G$9+$G$10)*B96/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B96/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-($G$18-$G$9-$G$10))/(YPrice/100)/(B96-$C$11/$D$5))","v":0},null,{"$f":"IF(D96-$H$102=0,0,(YTotExp-($G$18-$G$9-$G$10))/(D96-$H$102)*100)","v":0}]
[null,0,{"$f":"+G18","v":0},{"$f":"H101+H102","v":0},{"$f":"IF($C$97=0,0,(YTotExp-($G$18-$G$9-$G$10))/(YPrice/100)/(B97-$C$11/$D$5))","v":0},null,{"$f":"IF(D97-$H$102=0,0,(YTotExp-($G$18-$G$9-$G$10))/(D97-$H$102)*100)","v":0}]
[null,{"$f":"+B97+0.03","v":0.03},{"$f":"+IF($B$97=0,0,YTotRet-$G$9-$G$10+($G$9+$G$10)*B98/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B98/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-($G$18-$G$9-$G$10))/(YPrice/100)/(B98-$C$11/$D$5))","v":0},null,{"$f":"IF(D98-$H$102=0,0,(YTotExp-($G$18-$G$9-$G$10))/(D98-$H$102)*100)","v":0}]
[null,{"$f":"+B98+0.03","v":0.06},{"$f":"+IF($B$97=0,0,YTotRet-$G$9-$G$10+($G$9+$G$10)*B99/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B99/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-($G$18-$G$9-$G$10))/(YPrice/100)/(B99-$C$11/$D$5))","v":0},null,{"$f":"IF(D99-$H$102=0,0,(YTotExp-($G$18-$G$9-$G$10))/(D99-$H$102)*100)","v":0}]
[]
[null,null,"Your Male Price",null,null,{"$f":"+F9","v":0},null,{"$f":"IF(D5=0,0,(C9*D9+C10*D10)*100/D5)","v":0}]
[null,null,"Your Female Price",null,null,{"$f":"+F10","v":0},null,{"$f":"IF(D5=0,0,(C11*D11+C12*D12)*100/D5)","v":0}]
[null,null,"Your Weighted Average Price ($/cwt)",null,null,{"$f":"+IF((C9*D9+C10*D10)=0,F13,(G9+G10)/((C9*D9+C10*D10)/D5))","v":0}]
[]
[null,null,"Your Stocker or Feeder Breakeven Sensitivity Analysis"]
[null,null,"Your Average Daily Gain",null,0,"Pounds per Day"]
[null,null,{"$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,{"$f":"\"Purchase Price        \"&IF(F23=\"\",\".00\",TEXT(F23,\"#.00\"))","v":"Purchase Price        .00"}]
[null,null,null,null,null,"Breakeven Purchase Price ($/CWT)",null,"Breakeven 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$13/$D$5))-($G$86-SUM($G$14:$G$16)-$G$23))/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($G$14:$G$16))/(D112*($C$13/$D$5)*100))","v":0}]
[null,null,{"$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$13/$D$5))-($G$86-SUM($G$14:$G$16)-$G$23))/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($G$14:$G$16))/(D113*($C$13/$D$5)*100))","v":0}]
[null,null,{"$f":"+E106","v":0},{"$f":"+(C114*$E$107+$D$23*100)*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D114*$F$13/100*($C$13/$D$5))-($G$86-SUM($G$14:$G$16)-$G$23))/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($G$14:$G$16))/(D114*($C$13/$D$5)*100))","v":0}]
[null,null,{"$f":"+C114*0.9","v":0},{"$f":"+(C115*$E$107+$D$23*100)*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D115*$F$13/100*($C$13/$D$5))-($G$86-SUM($G$14:$G$16)-$G$23))/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($G$14:$G$16))/(D115*($C$13/$D$5)*100))","v":0}]
[null,null,{"$f":"+C114*0.8","v":0},{"$f":"+(C116*$E$107+$D$23*100)*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D116*$F$13/100*($C$13/$D$5))-($G$86-SUM($G$14:$G$16)-$G$23))/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($G$14:$G$16))/(D116*($C$13/$D$5)*100))","v":0}]

{"sheet":"Crop Budget","index":25,"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$5","v":0}]
[null,"Other Chemical 2",0,"Lb,Oz,Acre",0,0,{"$f":"+F91*$D$5","v":0}]
[null,"Other Chemical 3",0,"Lb,Oz,Acre",0,0,{"$f":"+F92*$D$5","v":0}]
[null,"Other Chemical 4",0,"Lb,Oz,Acre",0,0,{"$f":"+F93*$D$5","v":0}]
[null,"Other Chemical 5",0,"Lb,Oz,Acre",0,0,{"$f":"+F94*$D$5","v":0}]
["Irrigation"]
[null,"Well Expense",0,"Acre",0,{"$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",1,"Acre",0,{"$f":"C126*E126","v":0},{"$f":"+F126*$D$6","v":0}]
[null,"Depreciation - Equipment",1,"Acre",0,{"$f":"C127*E127","v":0},0]
[null,"Equipment Investment",0,"$",0,0,0]
[null,"Insurance",1,"Acre",0,0,0]
[null,"Management Fee",1,"Acre",0,0,0]
[null,"Owner/Operator Labor",0,"Acre",0,0,0]
[null,"Salaried Labor",1,"Acre,$,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},{"$f":"+D9","v":"Cwt,lb,etc"}]
[]
[null,"Breakeven Prices for Your Crop"]
[null,null,null,null,"Price To Cover",null,"Price To Cover"]
[null,"Yield","Yield",null,"Variable",null,"Total"]
[null,"Percent",{"$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$153*B152","v":0},null,{"$f":"+IF(C152=0,0,($F$118-SUM($F$10:$F$16))/C152)","v":0},null,{"$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$16))/C154)","v":0}]
[null,1.25,0,null,{"$f":"+IF(C155=0,0,($F$118-SUM($F$10:$F$16))/C155)","v":0},null,{"$f":"+IF(C155=0,0,($F$141-SUM($F$10:$F$16))/C155)","v":0}]

{"sheet":"Comparative Returns - Cash Rent","index":26,"n_rows":37,"n_cols":11,"rows_kept":37,"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,"Breakeven Yield to Cover Total Costs at Price Entered"]
[null,"Total Costs","Variable Costs",null,"Total Costs","Variable Costs",null,"Price","Units","Total Costs","Variable Costs"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!TotRet","v":350.71477247654275},{"$f":"+AlfalfaHay!VarRet","v":685.96477247654275},null,{"$f":"+AlfalfaHay!TotExp","v":1089.2852275234573},{"$f":"+AlfalfaHay!VarExp","v":754.03522752345725},null,{"$f":"+AlfalfaHay!Price","v":240},{"$f":"+AlfalfaHay!Unit","v":"Ton"},{"$f":"+IF($H7=0,0,E7/$H7)","v":4.5386884480144056},{"$f":"+IF($H7=0,0,F7/$H7)","v":3.1418134480144051}]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!TotRet","v":128.24494108678846},{"$f":"+CornSilage!VarRet","v":363.49494108678846},null,{"$f":"+CornSilage!TotExp","v":1086.7550589132115},{"$f":"+CornSilage!VarExp","v":851.50505891321154},null,{"$f":"+CornSilage!Price","v":45},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($H8=0,0,E8/$H8)","v":24.150112420293588},18.922334642515811]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!TotRet","v":269.10713701087707},{"$f":"+SorghumSilage!VarRet","v":474.35713701087707},null,{"$f":"+SorghumSilage!TotExp","v":810.89286298912293},{"$f":"+SorghumSilage!VarExp","v":605.64286298912293},null,{"$f":"+SorghumSilage!Price","v":45},{"$f":"+SorghumSilage!Unit","v":"Ton"},18.019841399758288,13.458730288647176]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!TotRet","v":154.33495613213887},{"$f":"+Blackeyes!VarRet","v":359.58495613213887},null,{"$f":"+Blackeyes!TotExp","v":474.66504386786113},{"$f":"+Blackeyes!VarExp","v":269.41504386786113},null,{"$f":"+Blackeyes!Price","v":0.34},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($H13=0,0,E13/$H13)","v":1396.0736584348856},{"$f":"+IF($H13=0,0,F13/$H13)","v":792.39718784665035}]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!TotRet","v":-58.096433939667463},{"$f":"+Corn!VarRet","v":177.15356606033254},null,{"$f":"+Corn!TotExp","v":961.09643393966746},{"$f":"+Corn!VarExp","v":725.84643393966746},null,{"$f":"+Corn!Price","v":4.3},{"$f":"+Corn!Unit","v":"Bushel"},223.51079859062034,168.80149626503896]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!TotRet","v":12.074800762905625},{"$f":"+CottonDrip!VarRet","v":267.32480076290562},null,{"$f":"+CottonDrip!TotExp","v":1108.6501992370943},{"$f":"+CottonDrip!VarExp","v":853.40019923709428},null,{"$f":"+CottonDrip!Price","v":0.63},{"$f":"+CottonDrip!Unit","v":"Pound"},1759.7622210112609,1354.6034908525305]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!TotRet","v":27.300929126227061},{"$f":"+CottonPivot!VarRet","v":232.55092912622706},null,{"$f":"+CottonPivot!TotExp","v":906.63657087377294},{"$f":"+CottonPivot!VarExp","v":701.38657087377294},null,{"$f":"+CottonPivot!Price","v":0.63},{"$f":"+CottonPivot!Unit","v":"Pound"},{"$f":"+IF($H16=0,0,E16/$H16)","v":1439.1056680536078},{"$f":"+IF($H16=0,0,F16/$H16)","v":1113.312017259957}]
[{"$f":"+GuarIrrigated!A3","v":"Irrigated Guar"},{"$f":"+GuarIrrigated!TotRet","v":-198.41567353024436},{"$f":"+GuarIrrigated!VarRet","v":6.8343264697556094},null,{"$f":"+GuarIrrigated!TotExp","v":390.41567353024436},{"$f":"+GuarIrrigated!VarExp","v":185.16567353024439},null,{"$f":"+GuarIrrigated!Price","v":0.16},{"$f":"+GuarIrrigated!Unit","v":"Pound"},{"$f":"+IF($H17=0,0,E17/$H17)","v":2440.0979595640274},{"$f":"+IF($H17=0,0,F17/$H17)","v":1157.2854595640274}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!TotRet","v":-155.97578497726238},{"$f":"+Peanuts!VarRet","v":79.274215022737621},null,{"$f":"+Peanuts!TotExp","v":1101.9757849772625},{"$f":"+Peanuts!VarExp","v":866.72578497726249},null,{"$f":"+Peanuts!Price","v":430},{"$f":"+Peanuts!Unit","v":"Ton"},2.5627343836680523,2.0156413604122383]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!TotRet","v":-43.452541162462239},{"$f":"+SesameIrrigated!VarRet","v":161.79745883753776},null,{"$f":"+SesameIrrigated!TotExp","v":523.45254116246224},{"$f":"+SesameIrrigated!VarExp","v":318.20254116246224},null,{"$f":"+SesameIrrigated!Price","v":0.32},{"$f":"+SesameIrrigated!Unit","v":"Pound"},{"$f":"+IF($H19=0,0,E19/$H19)","v":1635.7891911326944},{"$f":"+IF($H19=0,0,F19/$H19)","v":994.38294113269444}]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!TotRet","v":-206.81671789041206},{"$f":"+SorghumIrrigated!VarRet","v":3.4332821095879922},null,{"$f":"+SorghumIrrigated!TotExp","v":564.31671789041206},{"$f":"+SorghumIrrigated!VarExp","v":354.06671789041201},null,{"$f":"+SorghumIrrigated!Price","v":6.5},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},86.81795659852493,54.471802752371076]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!TotRet","v":-233.41607276546165},{"$f":"+Soybeans!VarRet","v":-28.166072765461593},null,{"$f":"+Soybeans!TotExp","v":593.41607276546165},{"$f":"+Soybeans!VarExp","v":388.16607276546159},null,{"$f":"+Soybeans!Price","v":9},{"$f":"+Soybeans!Unit","v":"Bushel"},65.935119196162404,43.129563640606847]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!TotRet","v":-224.31401749255991},{"$f":"+SunflowersOilseed!VarRet","v":-19.064017492559913},null,{"$f":"+SunflowersOilseed!TotExp","v":504.31401749255991},{"$f":"+SunflowersOilseed!VarExp","v":299.06401749255991},null,{"$f":"+SunflowersOilseed!Price","v":0.14000000000000001},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},3602.2429820897132,2136.1715535182848]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!TotRet","v":-94.643976241375128},{"$f":"+SunflowersConfectionary!VarRet","v":110.60602375862481},null,{"$f":"+SunflowersConfectionary!TotExp","v":521.24397624137509},{"$f":"+SunflowersConfectionary!VarExp","v":315.99397624137515},null,{"$f":"+SunflowersConfectionary!Price","v":0.21329999999999999},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},2443.7129687828183,1481.4532407003055]
[{"$f":"+WheatIrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrigated!TotRet","v":-274.17109708294396},{"$f":"+WheatIrigated!VarRet","v":-68.921097082943959},null,{"$f":"+WheatIrigated!TotExp","v":618.97109708294397},{"$f":"+WheatIrigated!VarExp","v":413.72109708294397},null,{"$f":"+WheatIrigated!Price","v":4.5},{"$f":"+WheatIrigated!Unit","v":"Bushel"},137.54913268509867,91.938021573987555]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!TotRet","v":-62.996032080208636},{"$f":"+CottonDryland!VarRet","v":37.253967919791364},null,{"$f":"+CottonDryland!TotExp","v":361.85603208020865},{"$f":"+CottonDryland!VarExp","v":261.60603208020865},null,{"$f":"+CottonDryland!Price","v":0.63},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($H28=0,0,E28/$H28)","v":574.37465409556933},415.24766996858517]
[{"$f":"+GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"+GuarDryland!TotRet","v":-92.17551698200873},{"$f":"+GuarDryland!VarRet","v":8.0744830179912839},null,{"$f":"+GuarDryland!TotExp","v":188.17551698200873},{"$f":"+GuarDryland!VarExp","v":87.925516982008716},null,{"$f":"+GuarDryland!Price","v":0.16},{"$f":"+GuarDryland!Unit","v":"Pound"},{"$f":"+IF($H29=0,0,E29/$H29)","v":1176.0969811375546},{"$f":"+IF($H29=0,0,F29/$H29)","v":549.53448113755451}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!TotRet","v":-21.877449042898235},{"$f":"+SesameDryland!VarRet","v":78.372550957101751},null,{"$f":"+SesameDryland!TotExp","v":217.87744904289826},{"$f":"+SesameDryland!VarExp","v":117.62744904289828},null,{"$f":"+SesameDryland!Price","v":0.28000000000000003},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($H30=0,0,E30/$H30)","v":778.13374658177941},{"$f":"+IF($H30=0,0,F30/$H30)","v":420.09803229606524}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!TotRet","v":-112.30655503472826},{"$f":"+SorghumDryland!VarRet","v":-12.056555034728262},null,{"$f":"+SorghumDryland!TotExp","v":229.30655503472826},{"$f":"+SorghumDryland!VarExp","v":129.05655503472826},null,{"$f":"+SorghumDryland!Price","v":6.5},{"$f":"+SorghumDryland!Unit","v":"CWT"},35.27793154380435,19.854854620727426]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!TotRet","v":-102.79262104957874},{"$f":"+SunflowersDryland!VarRet","v":-2.5426210495787416},null,{"$f":"+SunflowersDryland!TotExp","v":242.79262104957874},{"$f":"+SunflowersDryland!VarExp","v":142.54262104957874},null,{"$f":"+SunflowersDryland!Price","v":0.14000000000000001},{"$f":"+SunflowersDryland!Unit","v":"Pound"},1734.2330074969909,1018.1615789255624]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!TotRet","v":-115.40891815181735},{"$f":"+WheatDryland!VarRet","v":-15.158918151817346},null,{"$f":"+WheatDryland!TotExp","v":233.80891815181735},{"$f":"+WheatDryland!VarExp","v":133.55891815181735},null,{"$f":"+WheatDryland!Price","v":4.5},{"$f":"+WheatDryland!Unit","v":"Bushel"},51.957537367070522,29.679759589292743]
[]
["LIVESTOCK"]
[]
[{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"},{"$f":"+CowCalf!TotRet","v":-152.425635727854},{"$f":"+CowCalf!VarRet","v":347.19792260547939},null,{"$f":"+CowCalf!TotExp","v":758.19488572785394},{"$f":"+CowCalf!VarExp","v":258.57132739452055},null,{"$f":"+CowCalf!Price","v":151.83886838868389},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($H37=0,0,E37/$H37)","v":4.9934176523694376},1.702932392334604]

{"sheet":"Your Returns - Cash Rent","index":27,"n_rows":42,"n_cols":12,"rows_kept":42,"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,"Breakeven Yield to Cover Total Costs at Price Entered"]
[null,"Acres, AUs,  or Head","Total Costs","Variable Costs",null,"Total Costs","Variable Costs",null,"Price","Units","Total Costs","Variable Costs"]
["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},{"$f":"+CottonPivot!Unit","v":"Pound"},{"$f":"+IF($I16=0,0,F16/$I16)","v":0},{"$f":"+IF($I16=0,0,G16/$I16)","v":0}]
[{"$f":"+GuarIrrigated!A3","v":"Irrigated Guar"},{"$f":"+GuarIrrigated!E7","v":0},{"$f":"+GuarIrrigated!YTotRet","v":0},{"$f":"+GuarIrrigated!YVarRet","v":0},null,{"$f":"+GuarIrrigated!YTotExp","v":0},{"$f":"+GuarIrrigated!YVarExp","v":0},null,{"$f":"+GuarIrrigated!YPrice","v":0},{"$f":"+GuarIrrigated!Unit","v":"Pound"},{"$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":"+WheatIrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrigated!E7","v":0},{"$f":"+WheatIrigated!YTotRet","v":0},{"$f":"+WheatIrigated!YVarRet","v":0},null,{"$f":"+WheatIrigated!YTotExp","v":0},{"$f":"+WheatIrigated!YVarExp","v":0},null,{"$f":"+WheatIrigated!YPrice","v":0},{"$f":"+WheatIrigated!Unit","v":"Bushel"},0,0]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$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]
[]
["LIVESTOCK"]
[]
[{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"},{"$f":"+CowCalf!E7","v":0},{"$f":"+CowCalf!YTotRet","v":0},{"$f":"+CowCalf!YVarRet","v":0},null,{"$f":"+CowCalf!YTotExp","v":0},{"$f":"+CowCalf!YVarExp","v":0},null,{"$f":"+CowCalf!YPrice","v":{"$error":"#NAME?"}},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($I37=0,0,F37/$I37)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"}]
[]
["OTHER BUDGETS"]
[]
[{"$f":"+'Livestock Budget'!A3","v":"Livestock Budget"},{"$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"},{"$f":"+IF($I41=0,0,F41/$I41)","v":0},{"$f":"+IF($I41=0,0,G41/$I41)","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"},{"$f":"+IF($I42=0,0,F42/$I42)","v":0},{"$f":"+IF($I42=0,0,G42/$I42)","v":0}]