{"text_format":"1","workbook":"xlsx","n_sheets":30,"sheets":["Instructions","Menu","Universal Input Prices","Irr Alfalfa","Irr Canola","Irr Corn","Irr Corn Silage","Irr Cotton","Irr Peanuts","Irr Sorghum","Irr Sorghum Seed","Irr Sorghum Silage","Irr Sorghum Sudangrass","Irr Soybeans","Irr Sunflowers-Confection","Irr Sunflowers-Oilseed","Irr Triticale Silage","Irr Wheat","Irr Other Crop","Dry Canola","Dry Cotton","Dry Sorghum","Dry Sorghum Sudangrass","Dry Sunflowers-Oilseed","Dry Wheat","Dry Other Crop","Break-Even Comparison","Comparative Returns","Irrigation Analysis","Graphs"],"not_rendered":{"charts":2,"images":35,"macros":1,"external_links":0,"defined_names":88,"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":"Instructions","index":0,"n_rows":59,"n_cols":3,"rows_kept":59,"cut":false,"hidden":false,"merged":[[53,0,55,8],[58,0,59,8],[21,0,24,5],[35,0,38,8],[41,0,44,8],[57,1,57,8],[46,1,46,8],[47,0,50,8],[52,1,52,8],[5,9,5,14],[40,1,40,8],[26,1,26,8],[15,0,19,8],[14,1,14,8],[8,2,12,8],[31,0,33,8],[27,0,29,8]]}
[]
[]
[]
[]
[]
[]
[]
[null,"Contact Us","Irrigation Spreadsheet Project"]
[null,"Texas Corn Producers","Spreadsheets were developed as part of a project supported by the Texas Corn Producers to create a decision aid that assists irrigated operators in making management decisions on the optimal crop mix for their land. Certain applications utilized were initially created as part of a project funded by the Texas Cotton State Support Committee.   "]
[null,"Extension Ag Economics"]
[null,"Master Marketer"]
[null,"Farm Assistance"]
[null,"Market Outlook"]
[null,"Futures Charts and Prices"]
[null,"Introduction"]
["This tool requires Excel or a similar program that will read an Excel file. Budget cost estimates are not meant to represent any specific farm. They are averages, and serve as a starting point in your analysis.  Due to differences in soil types and other resources that vary from farm to farm, it is important that you enter individualized crop cost estimates to achieve realistic results. To make long run decisions and determine farm business sustainability in future years, you will need to estimate fixed costs as well.  "]
[]
[]
[]
[]
[]
["The FARM Assistance Strategic Planning program is another useful tool for evaluating long term operational viability, and analyzing the financial impact of various business decisions such as acquiring more land or changing crop mixes. Contact DeDe Jones at 677-5600 or                                                                                         for more information."]
[]
[]
[]
[]
[null,"From Sheet to Sheet"]
["Each crop budget (Irr Alfalfa, Irr Corn, etc) and analysis section (Prices, Break-Even, Comparative, Irrigation) is displayed on a separate tab/sheet.  However, summary tables in the analyses portion of this spreadsheet are tied to the budgets by equations, and will immediately update as you make changes to the individual budgets."]
[]
[]
[]
["The Menu sheet provides direct access to all crop budgets and summary pages from one location. It also allows the user to select the crops and scenarios they wish to see in the analyses tabs. To return to the Menu or navigate to the Prices, Break-even, Comparative, or Irrigation sections, use the colored navigation bar at the top of each sheet. "]
[]
[]
[]
["Click on the crop budget name at the bottom of the screen to move from tab to tab. To scroll left or right and get access to budgets not listed on the screen, use the four small triangles in the bottom left corner of the worksheet.  Clicking on one of the triangles with a vertical line will take you to the first sheet or the last sheet.  Clicking on one of the triangles in the center will move over one sheet either left or right."]
[]
[]
[]
[]
[null,"Entering Your Numbers"]
["To enter personalized data in a budget, click on the number in BLUE that you wish to change, type in the new entry and press the Enter key, or just use the mouse to click on the next number that needs changing.  GREEN entries can only be altered in the Universal Input Prices sheet. If the meaning of a certain budget number is unclear, many have a red triangle beside the entry. Moving your mouse over the triangle will provide a more detailed explanation.   "]
[]
[]
[]
[]
[null,"Printing"]
["If visible, click on the printer icon above the screen. It is usually found on the second row from the top.  This should print a copy of the worksheet currently being viewed.  For multiple sheets, select the ones you wish to see by holding down the control key while left-clicking on each sheet/tab. Then, selecting the printer icon will print all chosen sheets.  If the icon is not visible, choose the File menu and then Print from the upper left corner, then follow the same procedures as above.      "]
[]
[]
[]
[]
[null,"Saving Your Work"]
["If you want to keep the numbers entered for future sessions, all files must be saved.  To do this, just click on the Save icon (disk) to replace the original information with your new data.  If the Save icon is not visible, you can also select the File menu and then Save As and give the file a new name.  "]
[]
[]
[]
[null,"Special Thanks"]
["A special thanks goes to the project team of Steve Amosson, Thomas Marek, DeDe Jones, Jay Yates, Bridget Guerrero, and Michelle Jones and the project advisory committee of David Ford, Harold Grall, Tom Moore, and Mark Howard."]

{"sheet":"Menu","index":1,"n_rows":27,"n_cols":4,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,3,2,9]]}
[]
[]
[null,"Budgets",null,"Analysis Selection"]
[null,{"$f":"'Irr Alfalfa'!$A$3","v":"Irrigated Alfalfa "}]
[null,{"$f":"'Irr Canola'!$A$3","v":"Irrigated Canola"}]
[null,{"$f":"'Irr Corn'!$A$3","v":"Irrigated Corn"}]
[null,{"$f":"'Irr Corn Silage'!$A$3","v":"Irrigated Corn Silage"}]
[null,{"$f":"'Irr Cotton'!$A$3","v":"Irrigated Cotton"}]
[null,{"$f":"'Irr Peanuts'!$A$3","v":"Irrigated Peanuts"}]
[null,{"$f":"'Irr Sorghum'!$A$3","v":"Irrigated Sorghum"}]
[null,{"$f":"'Irr Sorghum Seed'!$A$3","v":"Irrigated Sorghum Seed "}]
[null,{"$f":"'Irr Sorghum Silage'!$A$3","v":"Irrigated Sorghum Silage"}]
[null,{"$f":"'Irr Sorghum Sudangrass'!$A$3","v":"Irrigated Sorghum Sudangrass"}]
[null,{"$f":"'Irr Soybeans'!$A$3","v":"Irrigated Soybeans"}]
[null,{"$f":"'Irr Sunflowers-Confection'!$A$3","v":"Irrigated Sunflowers-Confectionary "}]
[null,{"$f":"'Irr Sunflowers-Oilseed'!$A$3","v":"Irrigated Sunflowers-Oilseed "}]
[null,{"$f":"'Irr Triticale Silage'!$A$3","v":"Irrigated Triticale Silage"}]
[null,{"$f":"'Irr Wheat'!$A$3","v":"Irrigated Wheat"}]
[null,{"$f":"'Irr Other Crop'!$A$3","v":"Irrigated Other Crop"}]
[]
[null,{"$f":"'Dry Canola'!$A$3","v":"Dryland Canola"}]
[null,{"$f":"'Dry Cotton'!$A$3","v":"Dryland Cotton"}]
[null,{"$f":"'Dry Sorghum'!$A$3","v":"Dryland Sorghum"}]
[null,{"$f":"'Dry Sorghum Sudangrass'!$A$3","v":"Dryland Sorghum Sudangrass"}]
[null,{"$f":"'Dry Sunflowers-Oilseed'!$A$3","v":"Dryland Sunflowers-Oilseed "}]
[null,{"$f":"'Dry Wheat'!$A$3","v":"Dryland Wheat"}]
[null,{"$f":"'Dry Other Crop'!$A$3","v":"Dryland Other Crop"}]

{"sheet":"Universal Input Prices","index":2,"n_rows":46,"n_cols":10,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[]
["Basic Universal Input Prices"]
["Commodity","Price","Unit"]
["Alfalfa",354,"ton"]
["Canola",23.4,"cwt"]
["Corn",6.46,"bu"]
["Corn Silage",68.83,"ton"]
["Cotton",0.8,"lb"]
["Cottonseed",300,"ton"]
["Peanuts",492,"ton"]
["Sorghum",10.38,"cwt"]
["Sorghum Seed",31.72,"cwt"]
["Sorghum Silage",61.95,"ton"]
["Soybeans",13.87,"bu"]
["Sunflower - Conf. (large)",32.33,"cwt"]
["Sunflower - Oil",26.75,"cwt"]
["Triticale Silage",61.95,"ton"]
["Wheat",8.4600000000000009,"bu"]
["Irrigated Other Crop",0,"unit"]
["Dryland Other Crop",0,"unit"]
[]
["Grazing",0.6,"lb of gain"]
[]
["Input Item","Price","Unit",null,"Fertilizer Worksheet"]
["Fertilizer",null,null,null,null,null,null,null,null,"Cost per ton"]
["fert (N) - dry",{"$f":"J26/I26/2000","v":1.5},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - dry",null,null,null,0.46,1380]
["fert (N) - liquid",2.6906249999999998,"/lb of N",null,"% N in Primary Nitrogen Fertilizer - liquid",null,null,null,0.32,1722]
["fert (N) - NH3 ",{"$f":"J28/I28/2000","v":0.62012195121951219},"/lb of N",null,"% N in Primary Nitrogen Fertilizer - NH3",null,null,null,0.82,1017]
["fert (P) - dry",{"$f":"J29/I29/2000","v":1.2903846153846152},"/lb of P",null,"% P in Primary Phosphate Fertilizer - dry",null,null,null,0.52,1342]
["fert (P) - liquid",{"$f":"J30/I30/2000","v":2.15},"/lb of P",null,"% P in Primary Phosphate Fertilizer - liquid",null,null,null,0.34,1462]
["Labor",17.5,"/hour"]
["Diesel Fuel - Tractors",2.2400000000000002,"/gallon"]
["Gasoline - Pickup",2.09,"/gallon"]
["Irrigation Fuel",4.7,"/acre inch"]
["Interest-operating capital",0.08,"APR"]
["Cotton"]
["Stripping & module",16.010000000000002,"/cwt cotton lint"]
["Ginning",3.75,"/cwt seed cotton"]
["Seed Turnout",750,"lbs/500 lb bale",null," "]
[null,null,null,null," "]
[null,null,null,null," "]
[]
[]
[]
[]
[null,null,null,null," "]

{"sheet":"Irr Alfalfa","index":3,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa "]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Cash","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["alfalfa hay",5.5,"ton",{"$f":"'Universal Input Prices'!B4","v":354},0.33,{"$f":"D9*B9","v":1947},{"$f":"F9*(1-E9)","v":1304.4899999999998},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":45.74}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1947},{"$f":"SUM(G8:G11)","v":1304.4899999999998},{"$f":"SUM(H8:H11)","v":45.74}]
[]
["Variable Costs"]
["Seed"]
["alfalfa",0,"lb",0,0,{"$f":"D16*B16","v":0},{"$f":"F16*(1-E16)","v":0},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (P) - liquid",60.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D18*B18","v":129.0215},{"$f":"F18*(1-E18)","v":86.444404999999989},{"$f":"F18*E18","v":42.577095}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
[" ",0,"lb",0,0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",63.45,0.33,{"$f":"D23*B23","v":63.45},{"$f":"F23*(1-E23)","v":42.511499999999998},{"$f":"F23*E23","v":20.938500000000001}]
["fertilizer application",1,"acre",6.39,0.33,{"$f":"D24*B24","v":6.39},{"$f":"F24*(1-E24)","v":4.281299999999999},{"$f":"F24*E24","v":2.1086999999999998}]
["insecticide & application",1,"acre",17.84,0.33,{"$f":"D25*B25","v":17.84},{"$f":"F25*(1-E25)","v":11.952799999999998},{"$f":"F25*E25","v":5.8872}]
["custom baling",{"$f":"$B$9","v":5.5},"ton",58.47,0,{"$f":"D26*B26","v":321.58499999999998},{"$f":"F26*(1-E26)","v":321.58499999999998},{"$f":"F26*E26","v":0}]
["crop consultant",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0,0,0,0]
["Operator Labor & Hand Labor",0,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,0,0,0]
["Irrigation Labor",1.5349999999999999,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,26.862499999999997,26.862499999999997,0]
["Diesel Fuel - Tractors",0,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,0,0,0]
["Gasoline - Pickup",2.0499999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2844999999999995,4.2844999999999995,0]
["Irrigation Fuel",24,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,{"$f":"D37*B37","v":112.80000000000001},{"$f":"F37*(1-E37)","v":75.575999999999993},{"$f":"F37*E37","v":37.224000000000004}]
["Pumping Days",56.57]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":8.0001159625243066}]
["Repair & Maintenance"]
["Implements",1,"acre",0,0,{"$f":"D41*B41","v":0},{"$f":"F41*(1-E41)","v":0},{"$f":"F41*E41","v":0}]
["Tractors",1,"acre",0,0,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Irrigation-Above Ground",{"$f":"B37","v":24},"acin",3.75,0,{"$f":"D43*B43","v":90},{"$f":"F43*(1-E43)","v":90},{"$f":"F43*E43","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D44*B44","v":0},{"$f":"F44*(1-E44)","v":0},{"$f":"F44*E44","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D45*B45","v":2.5099999999999998},{"$f":"F45*(1-E45)","v":2.5099999999999998},{"$f":"F45*E45","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F25,F27:F45))*$B46/2","v":18.126339999999999},{"$f":"(SUM(G16:G25,G27:G45))*$B46/2","v":13.776920199999998},{"$f":"(SUM(H16:H25,H27:H45))*$B46/2","v":4.3494197999999997}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F47)","v":792.86983999999984},{"$f":"SUM(G16:G46)","v":679.78492519999986},{"$f":"SUM(H16:H46)","v":113.08491480000001}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F48","v":1154.1301600000002},{"$f":"G12-G48","v":624.70507479999992},{"$f":"H12-H48","v":-67.344914799999998}]
[]
["Fixed Costs"]
["Implements",1,"acre",0,0,{"$f":"D52*B52","v":0},{"$f":"F52*(1-E52)","v":0},{"$f":"F52*E52","v":0}]
["Tractors",1,"acre",0,0,0,0,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",45.74,0,45.74,45.74,0]
["Land",1,"acre",117.6,1,117.6,{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":117.6},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":0}]
["Property Tax",1,"acre",0,1,0,0,0]
["Perenial Crop Establishment",1,"acre",88.5,0,{"$f":"B61*D61","v":88.5},{"$f":"F61*(1-E61)","v":88.5},{"$f":"F61*E61","v":0}]
["Total Fixed Costs",null,null,null,null,{"$f":"SUM(F52:F61)","v":303.26},{"$f":"SUM(G52:G61)","v":303.26},{"$f":"SUM(H52:H61)","v":0}]
["Total Specified Costs",null,null,null,null,{"$f":"F48+F62","v":1096.1298399999998},{"$f":"G48+G62","v":983.04492519999985},{"$f":"H48+H62","v":113.08491480000001}]
["Returns Above Total Specified Costs",null,null,null,null,{"$f":"F12-F63","v":850.87016000000017},{"$f":"G12-G63","v":321.44507479999993},{"$f":"H12-H63","v":-67.344914799999998}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":0.77624942680148212},{"$f":"(G64/G63)","v":0.32698920116453695},-0.5955251849382831]

{"sheet":"Irr Canola","index":4,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Canola"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["canola",22,"cwt",{"$f":"'Universal Input Prices'!$B$5","v":23.4},0.33,{"$f":"D9*B9","v":514.79999999999995},{"$f":"F9*(1-E9)","v":344.91599999999994},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":169.88399999999999}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":514.79999999999995},{"$f":"SUM(G8:G11)","v":344.91599999999994},{"$f":"SUM(H8:H11)","v":169.88399999999999}]
[]
["Variable Costs"]
["Seed"]
["canola seed",5,"lb",6.29,0,{"$f":"D16*B16","v":31.45},{"$f":"F16*(1-E16)","v":31.45},{"$f":"F16*E16","v":0}]
["seed treatment",1,"acre",7.14,0,{"$f":"D17*B17","v":7.14},{"$f":"F17*(1-E17)","v":7.14},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (N) - dry",25,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$26, 2))","v":1.5},0.33,{"$f":"D19*B19","v":37.5},{"$f":"F19*(1-E19)","v":25.124999999999996},{"$f":"F19*E19","v":12.375}]
["fert (N) - liquid",55,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D20*B20","v":147.984375},{"$f":"F20*(1-E20)","v":99.149531249999995},{"$f":"F20*E20","v":48.834843750000005}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",39.82,0.33,{"$f":"D23*B23","v":39.82},{"$f":"F23*(1-E23)","v":26.679399999999998},{"$f":"F23*E23","v":13.140600000000001}]
["fertilizer application",1,"acre",6.39,0.33,6.39,4.281299999999999,2.1086999999999998]
["insecticide & application",1,"acre",40.85,0.33,40.85,27.369499999999999,13.480500000000001]
["custom harvest & haul",1,"acre",36.89,0,36.89,36.89,0]
["custom harvest & haul",{"$f":"B9","v":22},"cwt",0.62,0,13.64,13.64,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0.61,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,10.674999999999999,10.674999999999999,0]
["Irrigation Labor",0.64,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,11.200000000000001,11.200000000000001,0]
["Diesel Fuel - Tractors",1.73,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.8752000000000004,3.8752000000000004,0]
["Gasoline - Pickup",2.0492300000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2828907000000003,4.2828907000000003,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,47,31.489999999999995,15.510000000000002]
["Pumping Days",94.28]
["Calculated GPM capacity per acre needed",{"$f":"B38*18.85694/B39","v":2.000099703012304}]
["Repair & Maintenance"]
["Implements",1,"acre",3.91,0,{"$f":"D42*B42","v":3.91},{"$f":"F42*(1-E42)","v":3.91},{"$f":"F42*E42","v":0}]
["Tractors",1,"acre",3.36,0,{"$f":"D43*B43","v":3.36},{"$f":"F43*(1-E43)","v":3.36},{"$f":"F43*E43","v":0}]
["Irrigation-Above Ground",{"$f":"B38","v":10},"acin",3.75,0,{"$f":"D44*B44","v":37.5},{"$f":"F44*(1-E44)","v":37.5},{"$f":"F44*E44","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},{"$f":"F45*(1-E45)","v":0},{"$f":"F45*E45","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D46*B46","v":2.5099999999999998},{"$f":"F46*(1-E46)","v":2.5099999999999998},{"$f":"F46*E46","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F25,F28:F46))*$B47/2","v":17.417898628000003},{"$f":"(SUM(G16:G25,G28:G46))*$B47/2","v":13.199912877999997},{"$f":"(SUM(H16:H25,H28:H46))*$B47/2","v":4.2179857500000013}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F47)","v":503.39536432800003},{"$f":"SUM(G15:G47)","v":393.727734828},{"$f":"SUM(H15:H47)","v":109.66762950000002}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F49","v":11.404635671999927},{"$f":"G12-G49","v":-48.811734828000056},{"$f":"H12-H49","v":60.216370499999968}]
[]
["Fixed Costs"]
["Implements",1,"acre",6.79,0,{"$f":"D53*B53","v":6.79},{"$f":"F53*(1-E53)","v":6.79},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",5.55,0,5.55,5.55,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",37.619999999999997,0,{"$f":"B59*D59","v":37.619999999999997},37.619999999999997,0]
["Land",1,"acre",88.5,1,{"$f":"D60*B60","v":88.5},{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B61*D61","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":176.04},{"$f":"SUM(G53:G61)","v":87.539999999999992},{"$f":"SUM(H53:H61)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":679.43536432799999},{"$f":"G49+G62","v":481.26773482800002},{"$f":"H49+H62","v":198.16762950000003}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F63","v":-164.63536432800004},{"$f":"G12-G63","v":-136.35173482800008},{"$f":"H12-H63","v":-28.283629500000046}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":-0.2423120328610415},{"$f":"(G64/G63)","v":-0.28331783944903505},-0.14272578004471737]

{"sheet":"Irr Corn","index":5,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Corn"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["corn grain",225,"bu",{"$f":"'Universal Input Prices'!$B$6","v":6.46},0.33,{"$f":"D9*B9","v":1453.5},{"$f":"F9*(1-E9)","v":973.84499999999991},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":479.65500000000003}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1453.5},{"$f":"SUM(G8:G11)","v":973.84499999999991},479.65500000000003]
[]
["Variable Costs"]
["Seed"]
["corn seed",0.38,"bags",250.46,0,{"$f":"D16*B16","v":95.174800000000005},{"$f":"F16*(1-E16)","v":95.174800000000005},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",140.19999999999999,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D18*B18","v":86.941097560975606},{"$f":"F18*(1-E18)","v":58.250535365853651},{"$f":"F18*E18","v":28.690562195121952}]
["fert (P) - liquid",90.02,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D19*B19","v":193.54299999999998},{"$f":"F19*(1-E19)","v":129.67380999999997},{"$f":"F19*E19","v":63.869189999999996}]
["fert (N) - liquid",84.9,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D20*B20","v":228.43406250000001},{"$f":"F20*(1-E20)","v":153.050821875},{"$f":"F20*E20","v":75.383240625000013}]
["Field Operations"]
["herbicide preplant",1,"acre",49.1,0.33,{"$f":"D22*B22","v":49.1},{"$f":"F22*(1-E22)","v":32.896999999999998},{"$f":"F22*E22","v":16.203000000000003}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"acre",64.510000000000005,0.33,64.510000000000005,43.221699999999998,21.288300000000003]
["custom harvest & haul",{"$f":"$B$9","v":225},"bu",0.55000000000000004,0.33,123.75000000000001,82.912499999999994,40.837500000000006]
["crop consultant",1,"acre",8.99,0,8.99,8.99,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["herbicide postplant",1,"acre",54.37,0,54.37,54.37,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",45,0.33,45,30.15,14.850000000000001]
["Operator Labor & Hand Labor",0.69,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,12.074999999999999,12.074999999999999,0]
["Irrigation Labor",1.34,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,23.450000000000003,23.450000000000003,0]
["Diesel Fuel - Tractors",2.0299999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,4.5472000000000001,4.5472000000000001,0]
["Gasoline - Pickup",3.07,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,6.4162999999999997,6.4162999999999997,0]
["Irrigation Fuel",22,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,103.4,69.277999999999992,34.122000000000007]
["Pumping Days",69.14]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":6.0001833960080999}]
["Repair & Maintenance"]
["Implements",1,"acre",5.29,0,{"$f":"D40*B40","v":5.29},5.29,0]
["Tractors",1,"acre",4.08,0,{"$f":"D41*B41","v":4.08},4.08,0]
["Irrigation-Above Ground",{"$f":"Corn_Inches","v":22},"acin",3.75,0,{"$f":"D42*B42","v":82.5},82.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D43*B43","v":0},0,0]
["Pickup",1,"acre",3.76,0,{"$f":"D44*B44","v":3.76},3.76,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F24,F26:F44))*$B45/2.5","v":34.994286721951219},{"$f":"(SUM(G16:G24,G26:G44))*$B45/2","v":33.276338689634144},{"$f":"(SUM(H16:H24,H26:H44))*$B45/2","v":10.466519712804878}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":1252.3157467829269},{"$f":"SUM(G16:G45)","v":948.09730593048778},{"$f":"SUM(H16:H45)","v":312.96701253292684}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":201.18425321707309},{"$f":"G12-G47","v":25.747694069512136},{"$f":"H12-H47","v":166.68798746707319}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.8699999999999992,0,{"$f":"D51*B51","v":8.8699999999999992},{"$f":"F51*(1-E51)","v":8.8699999999999992},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",6.77,0,6.77,6.77,0]
["Irrigation Equipment",1,"acre",45.74,0,45.74,45.74,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.13,0,6.13,6.13,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",47.34,0,47.34,47.34,0]
["Land",1,"acre",117.6,1,117.6,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":117.6}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":232.45},{"$f":"SUM(G51:G59)","v":114.85000000000001},{"$f":"SUM(H51:H59)","v":117.6}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":1484.765746782927},{"$f":"G47+G60","v":1062.9473059304878},{"$f":"H47+H60","v":430.56701253292681}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":-31.265746782926954},{"$f":"G12-G61","v":-89.102305930487887},{"$f":"H12-H61","v":49.087987467073219}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F62/F61)","v":-2.1057696711195756E-2},{"$f":"(G62/G61)","v":-8.3825703713966415E-2},0.11400777588208597]

{"sheet":"Irr Corn Silage","index":6,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Corn Silage"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["corn silage",27,"ton",{"$f":"'Universal Input Prices'!$B$7","v":68.83},0.33,{"$f":"D9*B9","v":1858.4099999999999},{"$f":"F9*(1-E9)","v":1245.1346999999998},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":613.27530000000002}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1858.4099999999999},{"$f":"SUM(G8:G11)","v":1245.1346999999998},613.27530000000002]
[]
["Variable Costs"]
["Seed"]
["corn seed",0.44,"bags",250.46,0,{"$f":"D16*B16","v":110.2024},{"$f":"F16*(1-E16)","v":110.2024},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",159.85,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D18*B18","v":99.126493902439023},{"$f":"F18*(1-E18)","v":66.414750914634141},{"$f":"F18*E18","v":32.711742987804882}]
["fert (P) - liquid",90.02,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D19*B19","v":193.54299999999998},{"$f":"F19*(1-E19)","v":129.67380999999997},{"$f":"F19*E19","v":63.869189999999996}]
["fert (N) - liquid",95.02,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D20*B20","v":255.66318749999996},{"$f":"F20*(1-E20)","v":171.29433562499995},{"$f":"F20*E20","v":84.36885187499999}]
["Field Operations"]
["herbicide preplant",1,"acre",49.1,0.33,{"$f":"D22*B22","v":49.1},{"$f":"F22*(1-E22)","v":32.896999999999998},{"$f":"F22*E22","v":16.203000000000003}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"appl",45.84,0.33,45.84,30.712799999999998,15.127200000000002]
["custom harvest & haul",{"$f":"$B$9","v":27},"ton",12.16,0,328.32,328.32,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["herbicide postplant",1,"acre",54.37,0,54.37,54.37,0]
["miticide",1,"acre",64.510000000000005,0,64.510000000000005,64.510000000000005,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",41,0.33,41,27.47,13.530000000000001]
["Operator Labor & Hand Labor",0.75700000000000001,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,13.2475,13.2475,0]
["Irrigation Labor",1.28,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,22.400000000000002,22.400000000000002,0]
["Diesel Fuel - Tractors",2.21,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,4.9504000000000001,4.9504000000000001,0]
["Gasoline - Pickup",3.07,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,6.4162999999999997,6.4162999999999997,0]
["Irrigation Fuel",20,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,94,62.97999999999999,31.020000000000003]
["Pumping Days",62.86]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":5.9996627426026103}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",7.28,0,{"$f":"D40*B40","v":7.28},7.28,0]
["Tractors",1,"acre",4.38,0,{"$f":"D41*B41","v":4.38},4.38,0]
["Irrigation-Above Ground",{"$f":"B36","v":20},"acin",3.75,0,{"$f":"D42*B42","v":75},75,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D43*B43","v":0},0,0]
["Pickup",1,"acre",3.76,0,{"$f":"D44*B44","v":3.76},3.76,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F24,F26:F44))*$B45/2","v":46.671171256097551},{"$f":"(SUM(G16:G24,G26:G44))*$B45/2","v":36.107703861585357},{"$f":"(SUM(H16:H24,H26:H44))*$B45/2","v":10.563467394512195}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":1541.7704526585364},{"$f":"SUM(G16:G45)","v":1267.1203004012195},{"$f":"SUM(H16:H45)","v":274.65015225731707}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F47","v":316.63954734146341},{"$f":"G12-G47","v":-21.985600401219699},{"$f":"H12-H47","v":338.62514774268294}]
[]
["Fixed Costs"]
["Implements",1,"acre",11.88,0,{"$f":"D51*B51","v":11.88},{"$f":"F51*(1-E51)","v":11.88},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",7.29,0,7.29,7.29,0]
["Irrigation Equipment",1,"acre",45.74,0,45.74,45.74,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.13,0,6.13,6.13,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",47.34,0,47.34,47.34,0]
["Land",1,"acre",117.6,1,117.6,{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":117.6}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":235.98},{"$f":"SUM(G51:G59)","v":118.38},{"$f":"SUM(H51:H59)","v":117.6}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":1777.7504526585365},{"$f":"G47+G60","v":1385.5003004012196},{"$f":"H47+H60","v":392.25015225731704}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F61","v":80.659547341463394},{"$f":"G12-G61","v":-140.36560040121981},{"$f":"H12-H61","v":221.02514774268298}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F62/F61)","v":4.5371692759712756E-2},{"$f":"(G62/G61)","v":-0.10131040777152635},0.56348008144988548]

{"sheet":"Irr Cotton","index":7,"n_rows":69,"n_cols":9,"rows_kept":69,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Cotton"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["cotton lint",1500,"lb",{"$f":"'Universal Input Prices'!$B$8","v":0.8},0.33,{"$f":"D9*B9","v":1200},{"$f":"F9*(1-E9)","v":803.99999999999989},{"$f":"IF(H6=\"Cash\", D63,F9*E9)","v":396}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!B39/2000","v":1.125},"tons",{"$f":"'Universal Input Prices'!$B$9","v":300},0.33,{"$f":"D10*B10","v":337.5},{"$f":"F10*(1-E10)","v":226.12499999999997},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":111.375}]
["Expected Turnout",0.27300000000000002]
["other income",0,"$/ac.",1,0.33,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":1537.5},{"$f":"SUM(G8:G12)","v":1030.1249999999998},507.375]
[]
["Variable Costs"]
["Seed"]
["cotton seed",0.26,"bags",346.76,0,{"$f":"D17*B17","v":90.157600000000002},{"$f":"F17*(1-E17)","v":90.157600000000002},{"$f":"+F17*E17","v":0}]
["Boll Weevil  Assess.-Irr",1,"acre",1.06,0.33,{"$f":"D18*B18","v":1.06},{"$f":"F18*(1-E18)","v":0.71019999999999994},{"$f":"+F18*E18","v":0.34980000000000006}]
["Fertilizer"]
["fert (P) - dry",65.040000000000006,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.2903846153846152},0.33,{"$f":"D20*B20","v":83.926615384615388},{"$f":"F20*(1-E20)","v":56.230832307692303},{"$f":"+F20*E20","v":27.695783076923078}]
["fert (N) - dry",135,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.5},0.33,{"$f":"D21*B21","v":202.5},{"$f":"F21*(1-E21)","v":135.67499999999998},{"$f":"+F21*E21","v":66.825000000000003}]
[null,0,"lb",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",65.34,0.33,{"$f":"D24*B24","v":65.34},{"$f":"F24*(1-E24)","v":43.777799999999999},{"$f":"+F24*E24","v":21.562200000000001}]
["post emergence herbicide & application",1,"acre",55.48,0.33,{"$f":"D25*B25","v":55.48},37.171599999999991,18.308399999999999]
["fertilizer application",1,"acre",6.39,0.33,6.39,4.281299999999999,2.1086999999999998]
["insecticide & application",1,"acre",17.12,0.33,17.12,11.4704,5.6496000000000004]
["harvest aids",1,"acre",44.8,0.33,44.8,30.015999999999995,14.783999999999999]
["strip & module",{"$f":"B9/100","v":15},"cwt.",{"$f":"'Universal Input Prices'!$B$37","v":16.010000000000002},0,240.15000000000003,240.15000000000003,0]
["ginning",{"$f":"B9/B11/100","v":54.945054945054942},"cwt.",{"$f":"'Universal Input Prices'!$B$38","v":3.75},0.33,206.04395604395603,138.04945054945051,67.994505494505489]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D32*B32","v":0},{"$f":"F32*(1-E32)","v":0},{"$f":"+F32*E32","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",53,0.33,53,35.51,17.490000000000002]
["Operator Labor & Hand Labor",0.77,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,13.475,13.475,0]
["Irrigation Labor",0.76,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,13.3,13.3,0]
["Diesel Fuel - Tractors",1.97,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,4.4128000000000007,4.4128000000000007,0]
["Gasoline - Pickup",3.4820000000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,7.27738,7.27738,0]
["Irrigation Fuel",12,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,56.400000000000006,37.787999999999997,18.612000000000002]
["Pumping Days",75.430000000000007]
["Calculated GPM capacity per acre needed",{"$f":"B41*18.85694/B42","v":2.9999109107782052}]
["Repair & Maintenance"]
["Implements",1,"acre",3.72,0,{"$f":"D45*B45","v":3.72},{"$f":"F45*(1-E45)","v":3.72},{"$f":"+F45*E45","v":0}]
["Tractors",1,"acre",3.64,0,{"$f":"D46*B46","v":3.64},{"$f":"F46*(1-E46)","v":3.64},{"$f":"+F46*E46","v":0}]
["Irrigation-Above Ground",{"$f":"Cotton_Inches","v":12},"acin",3.75,0,{"$f":"D47*B47","v":45},{"$f":"F47*(1-E47)","v":45},{"$f":"+F47*E47","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D48*B48","v":0},{"$f":"F48*(1-E48)","v":0},{"$f":"+F48*E48","v":0}]
["Pickup",1,"acre",4.26,0,{"$f":"D49*B49","v":4.26},{"$f":"F49*(1-E49)","v":4.26},{"$f":"+F49*E49","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F17:F27,F31:F49))*$B50/2","v":29.058375815384611},{"$f":"(SUM(G17:G27,G31:G49))*$B50/2","v":21.914316492307695},{"$f":"(SUM(H17:H27,H31:H49))*$B50/2","v":7.1440593230769229}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F17:F50)","v":1246.5117272439561},{"$f":"SUM(G17:G50)","v":977.98767934945045},{"$f":"SUM(H17:H50)","v":268.52404789450549}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F52","v":290.9882727560439},{"$f":"G13-G52","v":52.137320650549327},{"$f":"H13-H52","v":238.85095210549451}]
[]
["Fixed Costs"]
["Implements",1,"acre",6,0,{"$f":"D56*B56","v":6},{"$f":"F56*(1-E56)","v":6},{"$f":"+F56*E56","v":0}]
["Tractors",1,"acre",5.67,0,5.67,5.67,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.95,0,6.95,6.95,0]
["Management",1,"acre",0,0,{"$f":"D61*B61","v":0},0,0]
["Irrigation Investment",1,"acre",37.619999999999997,0,{"$f":"D62*B62","v":37.619999999999997},37.619999999999997,0]
["Land",1,"acre",88.5,1,88.5,{"$f":"IF($H$6=\"Cash\",D63,F63*(1-E63))","v":0},{"$f":"IF($H$6=\"Cash\",0,F63*E63)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B64*D64","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F56:F64)","v":178.24},{"$f":"SUM(G56:G64)","v":89.740000000000009},{"$f":"SUM(H56:H64)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F52+F65","v":1424.7517272439561},{"$f":"G52+G65","v":1067.7276793494505},{"$f":"H52+H65","v":357.02404789450549}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F66","v":112.74827275604389},{"$f":"G13-G66","v":-37.602679349450682},{"$f":"H13-H66","v":150.35095210549451}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F67/F66)","v":7.913538239686467E-2},{"$f":"(G67/G66)","v":-3.5217481083155394E-2},0.42112275907509922]

{"sheet":"Irr Peanuts","index":8,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Peanuts"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,null,"Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["peanuts",2.25,"ton",{"$f":"'Universal Input Prices'!$B$10","v":492},0.33,{"$f":"D9*B9","v":1107},{"$f":"F9*(1-E9)","v":741.68999999999994},{"$f":"IF(H6=\"Cash\", D62,F9*E9)","v":365.31}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1107},{"$f":"SUM(G8:G11)","v":741.68999999999994},365.31]
[]
["Variable Costs"]
["Seed"]
["peanut seed",100,"lb",0.95,0,{"$f":"D16*B16","v":95},{"$f":"F16*(1-E16)","v":95},{"$f":"F16*E16","v":0}]
["innoculant",1,"acre",7.18,0,{"$f":"D17*B17","v":7.18},{"$f":"F17*(1-E17)","v":7.18},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (P) - dry",50,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.2903846153846152},0.33,{"$f":"D19*B19","v":64.519230769230759},{"$f":"F19*(1-E19)","v":43.227884615384603},{"$f":"F19*E19","v":21.291346153846153}]
["fert (N) - dry",80,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":1.5},0.33,{"$f":"D20*B20","v":120},{"$f":"F20*(1-E20)","v":80.399999999999991},{"$f":"F20*E20","v":39.6}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",54.52,0.33,{"$f":"D23*B23","v":54.52},{"$f":"F23*(1-E23)","v":36.528399999999998},{"$f":"F23*E23","v":17.991600000000002}]
["fertilizer application",1,"acre",6.39,0.33,6.39,4.281299999999999,2.1086999999999998]
["fungicide & application",3,"appl",27.37,0.33,82.11,55.013699999999993,27.096299999999999]
["digging",1,"acre",34.49,0.33,34.49,23.1083,11.3817]
["custom harvest & haul",{"$f":"$B$9","v":2.25},"ton",54.02,0,121.545,121.545,0]
["drying",{"$f":"$B$9","v":2.25},"ton",34.17,0,76.882500000000007,76.882500000000007,0]
["insecticide & application",1,"appl",17.12,0.33,17.12,11.4704,5.6496000000000004]
["hoeing",1,"acre",26.73,0,26.73,26.73,0]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,{"$f":"+F32*E32","v":0}]
["other ",1,"acre",0,0,0,0,{"$f":"+F33*E33","v":0}]
["other ",1,"acre",0,0,0,0,{"$f":"+F34*E34","v":0}]
["Crop Insurance",1,"acre",65,0.33,65,43.55,21.45]
["Operator Labor & Hand Labor",1.1200000000000001,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,19.600000000000001,19.600000000000001,0]
["Irrigation Labor",1.3440000000000001,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,23.520000000000003,23.520000000000003,0]
["Diesel Fuel - Tractors",2.99,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,6.6976000000000013,6.6976000000000013,0]
["Gasoline - Pickup",2.0492307689999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2828923072099991,4.2828923072099991,0]
["Irrigation Fuel",21,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,98.7,66.128999999999991,32.571000000000005]
["Pumping Days",79.2]
["Calculated GPM capacity per acre needed",{"$f":"B40*18.85694/B41","v":4.9999462121212117}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",12.67,0,{"$f":"D44*B44","v":12.67},12.67,0]
["Tractors",1,"acre",5.31,0,{"$f":"D45*B45","v":5.31},5.31,0]
["Irrigation-Above Ground",{"$f":"B40","v":21},"acin",3.75,0,{"$f":"D46*B46","v":78.75},78.75,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D47*B47","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D48*B48","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F25,F29:F48))*$B49/2","v":31.624388923057626},{"$f":"(SUM(G16:G25,G29:G48))*$B49/2","v":24.914047076903778},{"$f":"(SUM(H16:H25,H29:H48))*$B49/2","v":6.7103418461538471}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F49)","v":1055.1516119994983},{"$f":"SUM(G16:G49)","v":869.30102399949817},{"$f":"SUM(H16:H49)","v":185.85058800000002}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F51","v":51.8483880005017},{"$f":"G12-G51","v":-127.61102399949823},{"$f":"H12-H51","v":179.45941199999999}]
[]
["Fixed Costs"]
["Implements",1,"acre",19.77,0,{"$f":"D55*B55","v":19.77},{"$f":"F55*(1-E55)","v":19.77},{"$f":"F55*E55","v":0}]
["Tractors",1,"acre",8.73,0,8.73,8.73,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",45.74,0,{"$f":"B61*D61","v":45.74},45.74,0]
["Land",1,"acre",91.16,1,{"$f":"D62*B62","v":91.16},{"$f":"IF($H$6=\"Cash\",D62,F62*(1-E62))","v":0},{"$f":"IF($H$6=\"Cash\",0,F62*E62)","v":91.16}]
["Property Tax",1,"acre",0,1,{"$f":"B63*D63","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F55:F63)","v":216.82},{"$f":"SUM(G55:G63)","v":125.66},{"$f":"SUM(H55:H63)","v":91.16}]
["Total Specified Expenses",null,null,null,null,{"$f":"F51+F64","v":1271.9716119994982},{"$f":"G51+G64","v":994.96102399949814},{"$f":"H51+H64","v":277.01058799999998}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F65","v":-164.97161199949824},{"$f":"G12-G65","v":-253.2710239994982},{"$f":"H12-H65","v":88.299412000000018}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F66/F65)","v":-0.12969755806119618},{"$f":"(G66/G65)","v":-0.25455371405546229},0.31875825627286142]

{"sheet":"Irr Sorghum","index":9,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["sorghum grain",60,"cwt",{"$f":"'Universal Input Prices'!$B$11","v":10.38},0.33,{"$f":"D9*B9","v":622.80000000000007},{"$f":"F9*(1-E9)","v":417.27600000000001},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":205.52400000000003}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":622.80000000000007},{"$f":"SUM(G8:G11)","v":417.27600000000001},{"$f":"SUM(H8:H11)","v":205.52400000000003}]
[]
["Variable Costs"]
["Seed",4,"lb",2.12,0,{"$f":"D15*B15","v":8.48},{"$f":"F15*(1-E15)","v":8.48},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",59.95,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":37.176310975609759},{"$f":"F17*(1-E17)","v":24.908128353658537},{"$f":"F17*E17","v":12.268182621951221}]
["fert (P) - liquid",40.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D18*B18","v":86.021499999999989},{"$f":"F18*(1-E18)","v":57.634404999999987},{"$f":"F18*E18","v":28.387094999999999}]
["fert (N) - liquid",50.01,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D19*B19","v":134.55815625},{"$f":"F19*(1-E19)","v":90.153964687499993},{"$f":"F19*E19","v":44.404191562500003}]
["Field Operations"]
["herbicide & application",1,"acre",65.790000000000006,0.33,{"$f":"D21*B21","v":65.790000000000006},{"$f":"F21*(1-E21)","v":44.079299999999996},{"$f":"F21*E21","v":21.710700000000003}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application - headwrm",0.67,"acre",29.84,0.33,19.992800000000003,13.395176000000001,6.5976240000000015]
["custom harvest & haul",{"$f":"B9","v":60},"cwt",1.1399999999999999,0,68.399999999999991,68.399999999999991,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["insecticide sugar cane aphid",1,"acre",63.96,0.33,63.96,42.853199999999994,21.1068]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",32.4,0.33,32.4,21.707999999999998,10.692]
["Operator Labor & Hand Labor",0.34499999999999997,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,6.0374999999999996,6.0374999999999996,0]
["Irrigation Labor",0.89500000000000002,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,15.6625,15.6625,0]
["Diesel Fuel - Tractors",1.0900000000000001,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,2.4416000000000002,2.4416000000000002,0]
["Gasoline - Pickup",2.0492308000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2828923720000001,4.2828923720000001,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,47,31.489999999999995,15.510000000000002]
["Pumping Days",75.430000000000007]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.4999257589818376}]
["Repair & Maintenance"]
["Implements",1,"acre",6.25,0,{"$f":"D39*B39","v":6.25},{"$f":"F39*(1-E39)","v":6.25},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",2.5499999999999998,0,{"$f":"D40*B40","v":2.5499999999999998},{"$f":"F40*(1-E40)","v":2.5499999999999998},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"Sorghum_Inches","v":10},"acin",3.75,0,{"$f":"D41*B41","v":37.5},{"$f":"F41*(1-E41)","v":37.5},{"$f":"F41*E41","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},{"$f":"F43*(1-E43)","v":2.5099999999999998},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":23.78413038390439},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":17.066798656526341},{"$f":"(SUM(H15:H23,H25:H43))*$B44/2","v":6.7173317273780482}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":686.78738998151414},{"$f":"SUM(G15:G44)","v":512.13676506968488},{"$f":"SUM(H15:H44)","v":174.65062491182925}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":-63.98738998151407},{"$f":"G12-G46","v":-94.860765069684874},{"$f":"H12-H46","v":30.873375088170775}]
[]
["Fixed Costs"]
["Implements",1,"acre",10.36,0,{"$f":"D50*B50","v":10.36},{"$f":"F50*(1-E50)","v":10.36},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",4.22,0,4.22,4.22,0]
["Irrigation Equipment",1,"acre",47.34,0,47.34,47.34,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",45.74,0,{"$f":"B56*D56","v":45.74},45.74,0]
["Land",1,"acre",88.5,1,{"$f":"D57*B57","v":88.5},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":200.24},{"$f":"SUM(G50:G58)","v":111.74000000000001},{"$f":"SUM(H50:H58)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":887.02738998151415},{"$f":"G46+G59","v":623.87676506968489},{"$f":"H46+H59","v":263.15062491182925}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-264.22738998151408},{"$f":"G12-G60","v":-206.60076506968488},{"$f":"H12-H60","v":-57.626624911829225}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":-0.29787962915893795},{"$f":"(G61/G60)","v":-0.33115637035562351},-0.21898722426039266]

{"sheet":"Irr Sorghum Seed","index":10,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Seed "]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["seed sorghum",45,"cwt",{"$f":"'Universal Input Prices'!B12","v":31.72},0.33,{"$f":"D9*B9","v":1427.3999999999999},{"$f":"F9*(1-E9)","v":956.35799999999983},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":471.04199999999997}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":1427.3999999999999},{"$f":"SUM(G8:G11)","v":956.35799999999983},{"$f":"SUM(H8:H11)","v":471.04199999999997}]
[]
["Variable Costs"]
["Seed",0,"lb",2.12,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",64.95,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":40.276920731707321},{"$f":"F17*(1-E17)","v":26.985536890243903},{"$f":"F17*E17","v":13.291383841463416}]
["fert (P) - liquid",50.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D18*B18","v":107.52149999999999},{"$f":"F18*(1-E18)","v":72.039404999999988},{"$f":"F18*E18","v":35.482095000000001}]
["fert (N) - liquid",59.99,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.6906249999999998},0.33,{"$f":"D19*B19","v":161.41059375},{"$f":"F19*(1-E19)","v":108.1450978125},{"$f":"F19*E19","v":53.265495937500006}]
["Field Operations"]
["herbicide & application",1,"acre",65.790000000000006,0.33,{"$f":"D21*B21","v":65.790000000000006},{"$f":"F21*(1-E21)","v":44.079299999999996},{"$f":"F21*E21","v":21.710700000000003}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application-headwrm",0.67,"acre",29.84,0.33,19.992800000000003,13.395176000000001,6.5976240000000015]
["custom harvest & haul",{"$f":"B9","v":45},"cwt",1.1399999999999999,0,51.3,51.3,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["insecticide sugar cane aphid",1,"acre",63.96,0.33,63.96,42.853199999999994,21.1068]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",32.4,0.33,32.4,21.707999999999998,10.692]
["Operator Labor & Hand Labor",0.34499999999999997,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,6.0374999999999996,6.0374999999999996,0]
["Irrigation Labor",1.024,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,17.920000000000002,17.920000000000002,0]
["Diesel Fuel - Tractors",1.0900000000000001,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,2.4416000000000002,2.4416000000000002,0]
["Gasoline - Pickup",2.0485000000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2813650000000001,4.2813650000000001,0]
["Irrigation Fuel",16,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,75.2,50.383999999999993,24.816000000000003]
["Pumping Days",98.06]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":3.0768003263308179}]
["Repair & Maintenance"]
["Implements",1,"acre",6.25,0,{"$f":"D39*B39","v":6.25},{"$f":"F39*(1-E39)","v":6.25},{"$f":"F39*E39","v":0}]
["Tractors",1,"acre",2.5499999999999998,0,{"$f":"D40*B40","v":2.5499999999999998},{"$f":"F40*(1-E40)","v":2.5499999999999998},{"$f":"F40*E40","v":0}]
["Irrigation-Above Ground",{"$f":"Sorghum_Seed_Inches","v":16},"acin",3.75,0,{"$f":"D41*B41","v":60},{"$f":"F41*(1-E41)","v":60},{"$f":"F41*E41","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},{"$f":"F42*(1-E42)","v":0},{"$f":"F42*E42","v":0}]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},{"$f":"F43*(1-E43)","v":2.5099999999999998},{"$f":"F43*E43","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":27.621291179268294},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":19.852539228109755},{"$f":"(SUM(H15:H23,H25:H43))*$B44/2","v":7.7687519511585368}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":769.45357066097563},{"$f":"SUM(G15:G44)","v":567.4660199308538},{"$f":"SUM(H15:H44)","v":201.98755073012197}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":657.94642933902423},{"$f":"G12-G46","v":388.89198006914603},{"$f":"H12-H46","v":269.05444926987798}]
[]
["Fixed Costs"]
["Implements",1,"acre",10.36,0,{"$f":"D50*B50","v":10.36},{"$f":"F50*(1-E50)","v":10.36},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",4.22,0,4.22,4.22,0]
["Irrigation Equipment",1,"acre",40.42,0,40.42,40.42,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",41.68,0,{"$f":"B56*D56","v":41.68},41.68,0]
["Land",1,"acre",88.5,1,{"$f":"D57*B57","v":88.5},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":189.26},{"$f":"SUM(G50:G58)","v":100.75999999999999},{"$f":"SUM(H50:H58)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":958.71357066097562},{"$f":"G46+G59","v":668.22601993085379},{"$f":"H46+H59","v":290.48755073012194}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":468.68642933902424},{"$f":"G12-G60","v":288.13198006914604},{"$f":"H12-H60","v":180.55444926987803}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":0.48887013147826103},{"$f":"(G61/G60)","v":0.43118940519401078},0.62155658242863054]

{"sheet":"Irr Sorghum Silage","index":11,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Silage"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["sorghum silage",21,"ton",{"$f":"'Universal Input Prices'!$B$13","v":61.95},0.33,{"$f":"D9*B9","v":1300.95},{"$f":"F9*(1-E9)","v":871.63649999999996},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":429.31350000000003}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F7:F11)","v":1300.95},{"$f":"SUM(G7:G11)","v":871.63649999999996},{"$f":"SUM(H7:H11)","v":429.31350000000003}]
[]
["Variable Costs"]
["Seed",5,"lb",2.12,0,{"$f":"D15*B15","v":10.600000000000001},{"$f":"F15*(1-E15)","v":10.600000000000001},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - dry",49.99,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.2903846153846152},0.33,{"$f":"D17*B17","v":64.506326923076912},{"$f":"F17*(1-E17)","v":43.219239038461524},{"$f":"F17*E17","v":21.287087884615381}]
["fert (N) - NH3 ",100.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D18*B18","v":62.018396341463415},{"$f":"F18*(1-E18)","v":41.55232554878048},{"$f":"F18*E18","v":20.466070792682928}]
["fert (N) - liquid",45,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.6906249999999998},0,{"$f":"D19*B19","v":121.07812499999999},{"$f":"F19*(1-E19)","v":121.07812499999999},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",33.08,0.33,{"$f":"D21*B21","v":33.08},{"$f":"F21*(1-E21)","v":22.163599999999995},{"$f":"F21*E21","v":10.916399999999999}]
["fertilizer application",1,"acre",28.38,0.33,28.38,19.014599999999998,9.3653999999999993]
["insecticide & application - headwrm",0.33,"acre",29.84,0.33,9.8472000000000008,6.5976239999999997,3.2495760000000002]
["custom harvest & haul",{"$f":"$B$9","v":21},"ton",12.16,0,255.36,255.36,0]
["crop consultant",1,"acre",0,0,0,0,0]
["insecticide sugar cane aphid",1,"acre",63.96,0.33,{"$f":"D26*B26","v":63.96},{"$f":"F26*(1-E26)","v":42.853199999999994},{"$f":"F26*E26","v":21.1068}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",26,0.33,26,17.419999999999998,8.58]
["Operator Labor & Hand Labor",0.49,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,8.5749999999999993,8.5749999999999993,0]
["Irrigation Labor",0.84,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,14.7,14.7,0]
["Diesel Fuel - Tractors",1.41,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.1584000000000003,3.1584000000000003,0]
["Gasoline - Pickup",3.0699900000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,6.4162790999999997,6.4162790999999997,0]
["Irrigation Fuel",14,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,65.8,44.085999999999991,21.713999999999999]
["Pumping Days",70.040000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":3.7692341519131922}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",6.92,0,{"$f":"D39*B39","v":6.92},6.92,0]
["Tractors",1,"acre",2.68,0,{"$f":"D40*B40","v":2.68},2.68,0]
["Irrigation-Above Ground",{"$f":"B35","v":14},"acin",3.75,0,{"$f":"D41*B41","v":52.5},52.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},0,0]
["Pickup",1,"acre",3.76,0,{"$f":"D43*B43","v":3.76},3.76,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":23.359189094581602},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":18.691775707489683},4.6674133870919325]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":862.69891645912185},{"$f":"SUM(G15:G44)","v":741.34616839473176},{"$f":"SUM(H15:H44)","v":121.35274806439024}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":438.2510835408782},{"$f":"G12-G46","v":130.29033160526819},{"$f":"H12-H46","v":307.96075193560978}]
[]
["Fixed Costs"]
["Implements",1,"acre",11.07,0,{"$f":"D50*B50","v":11.07},{"$f":"F50*(1-E50)","v":11.07},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",4.43,0,4.43,4.43,0]
["Irrigation Equipment",1,"acre",36.270000000000003,0,36.270000000000003,36.270000000000003,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",6.13,0,6.13,6.13,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",39.25,0,{"$f":"B56*D56","v":39.25},39.25,0]
["Land",1,"acre",88.5,1,{"$f":"D57*B57","v":88.5},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":185.65},{"$f":"SUM(G50:G58)","v":97.15},{"$f":"SUM(H50:H58)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":1048.3489164591219},{"$f":"G46+G59","v":838.49616839473174},{"$f":"H46+H59","v":209.85274806439025}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":252.60108354087811},{"$f":"G12-G60","v":33.140331605268216},{"$f":"H12-H60","v":219.46075193560978}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":0.24095134699433604},{"$f":"(G61/G60)","v":3.9523533743408855E-2},1.0457845034665518]

{"sheet":"Irr Sorghum Sudangrass","index":12,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Sudangrass"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["grazing",800,"lb",{"$f":"Grazing_Price","v":0.6},0.33,{"$f":"D9*B9","v":480},{"$f":"F9*(1-E9)","v":321.59999999999997},{"$f":"IF(H6=\"Cash\", 0,F9*E9)","v":158.4}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":480},{"$f":"SUM(G9:G11)","v":321.59999999999997},{"$f":"SUM(H9:H11)","v":158.4}]
[]
["Variable Costs"]
["Seed",22,"bu",0.9,0,{"$f":"D15*B15","v":19.8},{"$f":"F15*(1-E15)","v":19.8},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",149.87,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":92.937676829268298},{"$f":"F17*(1-E17)","v":62.268243475609751},{"$f":"F17*E17","v":30.66943335365854}]
["fert (P) - liquid",50.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D18*B18","v":107.52149999999999},{"$f":"F18*(1-E18)","v":72.039404999999988},{"$f":"F18*E18","v":35.482095000000001}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",33.08,0.33,{"$f":"D21*B21","v":33.08},{"$f":"F21*(1-E21)","v":22.163599999999995},{"$f":"F21*E21","v":10.916399999999999}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"acre",0,0.33,0,0,0]
["custom harvest & haul",0,"bu.",0,0.33,0,0,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.54,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.4500000000000011,9.4500000000000011,0]
["Irrigation Labor",0.53500000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.3625000000000007,9.3625000000000007,0]
["Diesel Fuel - Tractors",1.53,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.4272000000000005,3.4272000000000005,0]
["Gasoline - Pickup",2.0492300000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2828907000000003,4.2828907000000003,0]
["Irrigation Fuel",9,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,42.300000000000004,28.341000000000001,13.959000000000001]
["Pumping Days",48.49]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":3.4999476180655806}]
["Repair & Maintenance"]
["Implements",1,"acre",5.57,0,{"$f":"D39*B39","v":5.57},5.57,0]
["Tractors",1,"acre",3.03,0,{"$f":"D40*B40","v":3.03},3.03,0]
["Irrigation-Above Ground",{"$f":"B35","v":9},"acin",3.75,0,{"$f":"D41*B41","v":33.75},33.75,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":16.560470701170733},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":12.299125567024387},4.2613451341463415]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":430.57223823043904},{"$f":"SUM(G15:G44)","v":319.77726474263403},{"$f":"SUM(H15:H44)","v":110.79497348780487}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":49.427761769560959},{"$f":"G12-G46","v":1.8227352573659346},{"$f":"H12-H46","v":47.605026512195138}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.3000000000000007,0,{"$f":"D50*B50","v":9.3000000000000007},{"$f":"F50*(1-E50)","v":9.3000000000000007},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",5,0,5,5,0]
["Irrigation Equipment",1,"acre",30.74,0,30.74,30.74,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",36,0,{"$f":"B56*D56","v":36},36,0]
["Land",1,"acre",88.5,1,{"$f":"D57*B57","v":88.5},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":173.62},{"$f":"SUM(G50:G58)","v":85.12},{"$f":"SUM(H50:H58)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":604.19223823043899},{"$f":"G46+G59","v":404.89726474263404},{"$f":"H46+H59","v":199.29497348780487}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-124.19223823043899},{"$f":"G12-G60","v":-83.29726474263407},{"$f":"H12-H60","v":-40.894973487804862}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":-0.20555086671449768},{"$f":"(G61/G60)","v":-0.205724444188529},-0.20519821836001942]

{"sheet":"Irr Soybeans","index":13,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Soybeans"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["soybeans",60,"bu",{"$f":"'Universal Input Prices'!$B$14","v":13.87},0.33,{"$f":"D9*B9","v":832.19999999999993},{"$f":"F9*(1-E9)","v":557.57399999999984},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":274.62599999999998}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":832.19999999999993},{"$f":"SUM(G8:G11)","v":557.57399999999984},{"$f":"SUM(H8:H11)","v":274.62599999999998}]
[]
["Variable Costs"]
["Seed"]
["soybean seed",1,"bag",69.62,0,{"$f":"D16*B16","v":69.62},{"$f":"F16*(1-E16)","v":69.62},{"$f":"F16*E16","v":0}]
["tech fee",{"$f":"B16","v":1},"lb",0,0,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"+F17*E17","v":0}]
["innoculant",1,"acre",7.72,0,{"$f":"D18*B18","v":7.72},{"$f":"F18*(1-E18)","v":7.72},{"$f":"F18*E18","v":0}]
["Fertilizer"]
["fert (P) - liquid",50.01,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D20*B20","v":107.52149999999999},{"$f":"F20*(1-E20)","v":72.039404999999988},{"$f":"F20*E20","v":35.482095000000001}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
[null,0,"lb",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["Field Operations"]
["herbicide & application",2,"acre",32.9,0.33,{"$f":"D24*B24","v":65.8},{"$f":"F24*(1-E24)","v":44.085999999999991},{"$f":"F24*E24","v":21.713999999999999}]
["fertilizer application",1,"acre",0,0.33,0,0,0]
["insecticide & application",0.5,"acre",16.059999999999999,0.33,8.0299999999999994,5.3800999999999988,2.6498999999999997]
["custom harvest & haul",{"$f":"$B$9","v":60},"bu.",0.89,0,53.4,53.4,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D29*B29","v":0},{"$f":"F29*(1-E29)","v":0},{"$f":"F29*E29","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",23,0.33,23,15.409999999999998,7.5900000000000007]
["Operator Labor & Hand Labor",0.255,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,4.4625000000000004,4.4625000000000004,0]
["Irrigation Labor",0.89500000000000002,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,15.6625,15.6625,0]
["Diesel Fuel - Tractors",0.78,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,1.7472000000000003,1.7472000000000003,0]
["Gasoline - Pickup",2.0489999999999999,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2824099999999996,4.2824099999999996,0]
["Irrigation Fuel",14,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,65.8,44.085999999999991,21.713999999999999]
["Pumping Days",67.88]
["Calculated GPM capacity per acre needed",{"$f":"B38*18.85694/B39","v":3.8891744254566887}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",5.53,0,{"$f":"D42*B42","v":5.53},5.53,0]
["Tractors",1,"acre",1.74,0,{"$f":"D43*B43","v":1.74},1.74,0]
["Irrigation-Above Ground",{"$f":"B38","v":14},"acin",3.75,0,{"$f":"D44*B44","v":52.5},52.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D46*B46","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F26,F28:F46))*$B47/2","v":17.437044400000001},{"$f":"(SUM(G16:G26,G28:G46))*$B47/2","v":13.871044599999998},3.5659998000000002]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F47)","v":506.76315439999996},{"$f":"SUM(G16:G47)","v":414.04715960000004},{"$f":"SUM(H16:H47)","v":92.715994800000004}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F49","v":325.43684559999997},{"$f":"G12-G49","v":143.5268403999998},{"$f":"H12-H49","v":181.91000519999997}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.34,0,{"$f":"D53*B53","v":9.34},{"$f":"F53*(1-E53)","v":9.34},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",2.85,0,2.85,2.85,0]
["Irrigation Equipment",1,"acre",40.42,0,40.42,40.42,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",41.68,0,41.68,41.68,0]
["Land",1,"acre",88.5,1,88.5,{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":88.5}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":186.87},{"$f":"SUM(G53:G61)","v":98.37},{"$f":"SUM(H53:H61)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":693.63315439999997},{"$f":"G49+G62","v":512.4171596000001},{"$f":"H49+H62","v":181.2159948}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F63","v":138.56684559999997},{"$f":"G12-G63","v":45.156840399999737},{"$f":"H12-H63","v":93.410005199999972}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":0.1997696400770545},{"$f":"(G64/G63)","v":8.812515263003641E-2},0.51546225432855652]

{"sheet":"Irr Sunflowers-Confection","index":14,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers-Confectionary "]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["Confectionary sunflower",18,"cwt",{"$f":"'Universal Input Prices'!$B$15","v":32.33},0.33,{"$f":"D9*B9","v":581.93999999999994},{"$f":"F9*(1-E9)","v":389.89979999999991},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":192.0402}]
["Expected % Large",0.66700000000000004]
["other income",0,"$/ac.",1,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":581.93999999999994},{"$f":"SUM(G8:G12)","v":389.89979999999991},{"$f":"SUM(H8:H12)","v":192.0402}]
[]
["Variable Costs"]
["Seed",1,"acre",32.42,0,{"$f":"D16*B16","v":32.42},{"$f":"F16*(1-E16)","v":32.42},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (P) - liquid",25,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D18*B18","v":53.75},{"$f":"F18*(1-E18)","v":36.012499999999996},{"$f":"F18*E18","v":17.737500000000001}]
["fert (N) - liquid",70.010000000000005,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D19*B19","v":188.37065625},{"$f":"F19*(1-E19)","v":126.20833968749999},{"$f":"F19*E19","v":62.162316562500003}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide (2-4D/Prowl H2O)",1,"acre",47.15,0.33,{"$f":"D22*B22","v":47.15},{"$f":"F22*(1-E22)","v":31.590499999999995},{"$f":"F22*E22","v":15.5595}]
["herbicide (glyphosphate)",3,"acre",27.5,0.33,82.5,55.274999999999991,27.225000000000001]
["seed insecticide ",1,"acre",14.33,0.33,14.33,9.6010999999999989,4.7289000000000003]
["custom harvest",1,"acre",34.49,0,34.49,34.49,0]
["custom haul",{"$f":"B9","v":18},"cwt",0.62,0,11.16,11.16,0]
["insecticide (ammo)",1,"acre",5.12,0.33,5.12,3.4303999999999997,1.6896000000000002]
["herbicide application",3,"acre",6.83,0,20.490000000000002,20.490000000000002,0]
["pesticide application",1,"acre",6.83,0,6.83,6.83,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",21,0.33,21,14.069999999999999,6.9300000000000006]
["Operator Labor & Hand Labor",0.17499999999999999,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,3.0625,3.0625,0]
["Irrigation Labor",0.44800000000000001,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,7.84,7.84,0]
["Diesel Fuel - Tractors",0.64,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,1.4336000000000002,1.4336000000000002,0]
["Gasoline - Pickup",4.5,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,9.4049999999999994,9.4049999999999994,0]
["Irrigation Fuel",7,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,32.9,22.042999999999996,10.856999999999999]
["Pumping Days",66]
["Calculated GPM capacity per acre needed",{"$f":"B38*18.85694/B39","v":1.9999784848484849}]
["Repair & Maintenance"]
["Implements",1,"acre",3.06,0,{"$f":"D42*B42","v":3.06},{"$f":"F42*(1-E42)","v":3.06},{"$f":"F42*E42","v":0}]
["Tractors",1,"acre",1.64,0,{"$f":"D43*B43","v":1.64},{"$f":"F43*(1-E43)","v":1.64},{"$f":"F43*E43","v":0}]
["Irrigation-Above Ground",{"$f":"B38","v":7},"acin",3.75,0,{"$f":"D44*B44","v":26.25},{"$f":"F44*(1-E44)","v":26.25},{"$f":"F44*E44","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},{"$f":"F45*(1-E45)","v":0},{"$f":"F45*E45","v":0}]
["Pickup",1,"acre",5.52,0,{"$f":"D46*B46","v":5.52},{"$f":"F46*(1-E46)","v":5.52},{"$f":"F46*E46","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F24,F27:F46))*$B47/2","v":22.522870249999993},{"$f":"(SUM(G16:G24,G27:G46))*$B47/2","v":16.647277587499996},5.8755926625000008]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F47)","v":631.24462649999975},{"$f":"SUM(G16:G47)","v":478.47921727499994},{"$f":"SUM(H16:H47)","v":152.76540922500001}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F49","v":-49.304626499999813},{"$f":"G13-G49","v":-88.579417275000026},{"$f":"H13-H49","v":39.274790774999985}]
[]
["Fixed Costs"]
["Implements",1,"acre",5.28,0,{"$f":"D53*B53","v":5.28},{"$f":"F53*(1-E53)","v":5.28},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",2.74,0,2.74,2.74,0]
["Irrigation Equipment",1,"acre",28.8,0,28.8,28.8,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",8.99,0,8.99,8.99,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",34.86,0,{"$f":"B59*D59","v":34.86},34.86,0]
["Land",1,"acre",88.5,1,{"$f":"D60*B60","v":88.5},{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B61*D61","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":169.17000000000002},{"$f":"SUM(G53:G61)","v":80.67},{"$f":"SUM(H53:H61)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":800.41462649999971},{"$f":"G49+G62","v":559.14921727499996},{"$f":"H49+H62","v":241.26540922500001}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F63","v":-218.47462649999977},{"$f":"G13-G63","v":-169.24941727500004},{"$f":"H13-H63","v":-49.225209225000015}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":-0.272951816804412},{"$f":"(G64/G63)","v":-0.30269096700131842},-0.20402928618372068]

{"sheet":"Irr Sunflowers-Oilseed","index":15,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers-Oilseed "]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["oilseed sunflower",20,"cwt",{"$f":"'Universal Input Prices'!$B$16","v":26.75},0.33,{"$f":"D9*B9","v":535},{"$f":"F9*(1-E9)","v":358.45},{"$f":"IF(H6=\"Cash\", D59,F9*E9)","v":176.55}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":535},{"$f":"SUM(G8:G11)","v":358.45},{"$f":"SUM(H8:H11)","v":176.55}]
[]
["Variable Costs"]
["Seed",1,"acre",30.85,0,{"$f":"D15*B15","v":30.85},{"$f":"F15*(1-E15)","v":30.85},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (P) - liquid",25,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D17*B17","v":53.75},{"$f":"F17*(1-E17)","v":36.012499999999996},{"$f":"F17*E17","v":17.737500000000001}]
["fert (N) - liquid",70.010000000000005,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D18*B18","v":188.37065625},{"$f":"F18*(1-E18)","v":126.20833968749999},{"$f":"F18*E18","v":62.162316562500003}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide (glyphosphate)",3,"acre",27.5,0.33,{"$f":"D21*B21","v":82.5},{"$f":"F21*(1-E21)","v":55.274999999999991},{"$f":"F21*E21","v":27.225000000000001}]
["herbicide (2-4D/Prowl H2O)",1,null,47.15,0.33,47.15,31.590499999999995,15.5595]
["seed insecticide ",1,"acre",13.73,0.33,13.73,9.1990999999999996,4.5308999999999999]
["custom harvest",1,"acre",34.49,0.33,34.49,23.1083,11.3817]
["custom haul",{"$f":"B9","v":20},"cwt",0.62,0.33,12.4,8.3079999999999998,4.0920000000000005]
["insecticide (ammo)",1,"acre",5.12,0.33,{"$f":"D26*B26","v":5.12},{"$f":"F26*(1-E26)","v":3.4303999999999997},{"$f":"F26*E26","v":1.6896000000000002}]
["herbicide application",3,"acre",6.83,0,{"$f":"D27*B27","v":20.490000000000002},{"$f":"F27*(1-E27)","v":20.490000000000002},{"$f":"F27*E27","v":0}]
["pesticide application",1,"acre",6.83,0,{"$f":"D28*B28","v":6.83},{"$f":"F28*(1-E28)","v":6.83},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",21,0.33,21,14.069999999999999,6.9300000000000006]
["Operator Labor & Hand Labor",0.17499999999999999,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,3.0625,3.0625,0]
["Irrigation Labor",0.44700000000000001,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,7.8224999999999998,7.8224999999999998,0]
["Diesel Fuel - Tractors",0.64,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,1.4336000000000002,1.4336000000000002,0]
["Gasoline - Pickup",4.51,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,9.4258999999999986,9.4258999999999986,0]
["Irrigation Fuel",7,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,32.9,22.042999999999996,10.856999999999999]
["Pumping Days",66]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":1.9999784848484849}]
["Repair & Maintenance"]
["Implements",1,"acre",3.06,0,{"$f":"D41*B41","v":3.06},{"$f":"F41*(1-E41)","v":3.06},{"$f":"F41*E41","v":0}]
["Tractors",1,"acre",1.64,0,{"$f":"D42*B42","v":1.64},{"$f":"F42*(1-E42)","v":1.64},{"$f":"F42*E42","v":0}]
["Irrigation-Above Ground",{"$f":"B37","v":7},"acin",3.75,0,{"$f":"D43*B43","v":26.25},{"$f":"F43*(1-E43)","v":26.25},{"$f":"F43*E43","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D44*B44","v":0},{"$f":"F44*(1-E44)","v":0},{"$f":"F44*E44","v":0}]
["Pickup",1,"acre",5.52,0,{"$f":"D45*B45","v":5.52},{"$f":"F45*(1-E45)","v":5.52},{"$f":"F45*E45","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F26:F45))*$B46/2","v":22.436206249999994},{"$f":"(SUM(G15:G23,G26:G45))*$B46/2","v":16.568533587499999},5.8676726625000004]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F46)","v":630.2313624999997},{"$f":"SUM(G15:G46)","v":462.19817327499993},{"$f":"SUM(H15:H46)","v":168.03318922500006}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F48","v":-95.231362499999705},{"$f":"G12-G48","v":-103.74817327499994},{"$f":"H12-H48","v":8.5168107749999535}]
[]
["Fixed Costs"]
["Implements",1,"acre",5.28,0,{"$f":"D52*B52","v":5.28},{"$f":"F52*(1-E52)","v":5.28},{"$f":"F52*E52","v":0}]
["Tractors",1,"acre",2.74,0,2.74,2.74,0]
["Irrigation Equipment",1,"acre",28.8,0,28.8,28.8,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",8.99,0,8.99,8.99,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",34.86,0,{"$f":"B58*D58","v":34.86},34.86,0]
["Land",1,"acre",88.5,1,{"$f":"D59*B59","v":88.5},{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":0},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B60*D60","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F52:F60)","v":169.17000000000002},{"$f":"SUM(G52:G60)","v":80.67},{"$f":"SUM(H52:H60)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F48+F61","v":799.40136249999978},{"$f":"G48+G61","v":542.86817327499989},{"$f":"H48+H61","v":256.53318922500006}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F62","v":-264.40136249999978},{"$f":"G12-G62","v":-184.4181732749999},{"$f":"H12-H62","v":-79.983189225000046}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F63/F62)","v":-0.33074920171905492},{"$f":"(G63/G62)","v":-0.33971078496358909},-0.31178495642857507]

{"sheet":"Irr Triticale Silage","index":16,"n_rows":63,"n_cols":9,"rows_kept":63,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Triticale Silage"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["triticale silage",10,"ton",{"$f":"'Universal Input Prices'!$B$17","v":61.95},0.33,{"$f":"D9*B9","v":619.5},{"$f":"F9*(1-E9)","v":415.06499999999994},{"$f":"IF(H6=\"Cash\", D57,F9*E9)","v":204.435}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F7:F11)","v":619.5},{"$f":"SUM(G7:G11)","v":415.06499999999994},{"$f":"SUM(H7:H11)","v":204.435}]
[]
["Variable Costs"]
["Seed",0.6,"cwt",28.9,0,{"$f":"D15*B15","v":17.34},{"$f":"F15*(1-E15)","v":17.34},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",54.95,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":34.075701219512197},{"$f":"F17*(1-E17)","v":22.83071981707317},{"$f":"F17*E17","v":11.244981402439025}]
["fert (P) - liquid",35.01,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D18*B18","v":75.271499999999989},{"$f":"F18*(1-E18)","v":50.431904999999986},{"$f":"F18*E18","v":24.839594999999999}]
["fert (N) - liquid",25,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.6906249999999998},0,{"$f":"D19*B19","v":67.265625},{"$f":"F19*(1-E19)","v":67.265625},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"acre",15.89,0.33,15.89,10.6463,5.2437000000000005]
["custom harvest & haul",{"$f":"$B$9","v":10},"ton",10.5,0,105,105,0]
["crop consultant",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0.53,"hour",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.2750000000000004,9.2750000000000004,0]
["Irrigation Labor",0.96,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,16.8,16.8,0]
["Diesel Fuel - Tractors",1.53,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.4272000000000005,3.4272000000000005,0]
["Gasoline - Pickup",2.0485000000000002,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2813650000000001,4.2813650000000001,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,47,31.489999999999995,15.510000000000002]
["Pumping Days",70.040000000000006]
["Calculated GPM capacity per acre needed",{"$f":"B35*18.85694/B36","v":2.6923101085094232}]
["Repair & Maintenance",null,null,null,null,null,0,0]
["Implements",1,"acre",5.57,0,{"$f":"D39*B39","v":5.57},5.57,0]
["Tractors",1,"acre",3.03,0,{"$f":"D40*B40","v":3.03},3.03,0]
["Irrigation-Above Ground",{"$f":"B35","v":10},"acin",3.75,0,{"$f":"D41*B41","v":37.5},37.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D42*B42","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D43*B43","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F25:F43))*$B44/2","v":14.449055648780487},{"$f":"(SUM(G15:G23,G25:G43))*$B44/2","v":11.885256592682925},2.5637990560975612]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F44)","v":480.67544686829262},{"$f":"SUM(G15:G44)","v":414.01667140975604},{"$f":"SUM(H15:H44)","v":66.658775458536596}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F46","v":138.82455313170738},{"$f":"G12-G46","v":1.0483285902438979},{"$f":"H12-H46","v":137.77622454146342}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.3000000000000007,0,{"$f":"D50*B50","v":9.3000000000000007},{"$f":"F50*(1-E50)","v":9.3000000000000007},{"$f":"F50*E50","v":0}]
["Tractors",1,"acre",5,0,5,5,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",37.619999999999997,0,{"$f":"B56*D56","v":37.619999999999997},37.619999999999997,0]
["Land",1,"acre",88.5,1,{"$f":"D57*B57","v":88.5},{"$f":"IF($H$6=\"Cash\",D57,F57*(1-E57))","v":0},{"$f":"IF($H$6=\"Cash\",0,F57*E57)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B58*D58","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F50:F58)","v":178},{"$f":"SUM(G50:G58)","v":89.5},{"$f":"SUM(H50:H58)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F46+F59","v":658.67544686829262},{"$f":"G46+G59","v":503.51667140975604},{"$f":"H46+H59","v":155.15877545853658}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F60","v":-39.175446868292624},{"$f":"G12-G60","v":-88.451671409756102},{"$f":"H12-H60","v":49.276224541463421}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F61/F60)","v":-5.9476100186448978E-2},{"$f":"(G61/G60)","v":-0.17566781088321731},0.31758580457881747]

{"sheet":"Irr Wheat","index":17,"n_rows":64,"n_cols":9,"rows_kept":64,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Irrigated Wheat"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["wheat",50,"bu",{"$f":"'Universal Input Prices'!$B$18","v":8.4600000000000009},0.33,{"$f":"D9*B9","v":423.00000000000006},{"$f":"F9*(1-E9)","v":283.41000000000003},{"$f":"IF(H6=\"Cash\", D58,F9*E9)","v":139.59000000000003}]
["grazing",136,"lb",{"$f":"Grazing_Price","v":0.6},0.33,{"$f":"D10*B10","v":81.599999999999994},{"$f":"F10*(1-E10)","v":54.67199999999999},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":26.928000000000001}]
["other income",0,"$/ac.",1,0.33,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D60,F11*E11)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":504.6},{"$f":"SUM(G8:G12)","v":338.08199999999999},{"$f":"SUM(H8:H12)","v":166.51800000000003}]
[]
["Variable Costs"]
["Seed",1.2,"bu",11.56,0,{"$f":"D16*B16","v":13.872},{"$f":"F16*(1-E16)","v":13.872},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",44.97,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D18*B18","v":27.886884146341462},{"$f":"F18*(1-E18)","v":18.684212378048777},{"$f":"F18*E18","v":9.2026717682926833}]
["fert (P) - liquid",25,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D19*B19","v":53.75},{"$f":"F19*(1-E19)","v":36.012499999999996},{"$f":"F19*E19","v":17.737500000000001}]
["fert (N) - liquid",20,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D20*B20","v":53.8125},{"$f":"F20*(1-E20)","v":36.054374999999993},{"$f":"F20*E20","v":17.758125}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"acre",15.89,0.33,15.89,10.6463,5.2437000000000005]
["custom harvest & haul",{"$f":"B9","v":50},"bu.",0.81,0,40.5,40.5,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",36.299999999999997,0.33,36.299999999999997,24.320999999999994,11.978999999999999]
["Operator Labor & Hand Labor",0.53500000000000003,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.3625000000000007,9.3625000000000007,0]
["Irrigation Labor",0.96,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,16.8,16.8,0]
["Diesel Fuel - Tractors",1.53,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.4272000000000005,3.4272000000000005,0]
["Gasoline - Pickup",2.0492300000000001,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2828907000000003,4.2828907000000003,0]
["Irrigation Fuel",10,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,47,31.489999999999995,15.510000000000002]
["Pumping Days",70.709999999999994]
["Calculated GPM capacity per acre needed",{"$f":"B36*18.85694/B37","v":2.6667996040164055}]
["Repair & Maintenance"]
["Implements",1,"acre",5.57,0,{"$f":"D40*B40","v":5.57},5.57,0]
["Tractors",1,"acre",3.03,0,{"$f":"D41*B41","v":3.03},3.03,0]
["Irrigation-Above Ground",{"$f":"B36","v":10},"acin",3.75,0,{"$f":"D42*B42","v":37.5},37.5,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D43*B43","v":0},0,0]
["Pickup",1,"acre",2.5099999999999998,0,{"$f":"D44*B44","v":2.5099999999999998},2.5099999999999998,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F24,F26:F44))*$B45/2","v":14.119358993853659},{"$f":"(SUM(G16:G24,G26:G44))*$B45/2","v":10.731851123121951},3.3875078707317079]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F45)","v":407.60333384019515},{"$f":"SUM(G16:G45)","v":319.52812920117066},{"$f":"SUM(H16:H45)","v":88.075204639024406}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F47","v":96.996666159804874},{"$f":"G13-G47","v":18.553870798829337},{"$f":"H13-H47","v":78.442795360975623}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.3000000000000007,0,{"$f":"D51*B51","v":9.3000000000000007},{"$f":"F51*(1-E51)","v":9.3000000000000007},{"$f":"F51*E51","v":0}]
["Tractors",1,"acre",5,0,5,5,0]
["Irrigation Equipment",1,"acre",33.5,0,33.5,33.5,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.08,0,4.08,4.08,0]
["Management",1,"acre",0,0,0,0,0]
["Irrigation Investment",1,"acre",37.619999999999997,0,{"$f":"B57*D57","v":37.619999999999997},37.619999999999997,0]
["Land",1,"acre",88.5,1,{"$f":"D58*B58","v":88.5},{"$f":"IF($H$6=\"Cash\",D58,F58*(1-E58))","v":0},{"$f":"IF($H$6=\"Cash\",0,F58*E58)","v":88.5}]
["Property Tax",1,"acre",0,1,{"$f":"B59*D59","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F51:F59)","v":178},{"$f":"SUM(G51:G59)","v":89.5},{"$f":"SUM(H51:H59)","v":88.5}]
["Total Specified Expenses",null,null,null,null,{"$f":"F47+F60","v":585.60333384019509},{"$f":"G47+G60","v":409.02812920117066},{"$f":"H47+H60","v":176.57520463902441}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F61","v":-81.003333840195069},{"$f":"G13-G61","v":-70.946129201170663},{"$f":"H13-H61","v":-10.057204639024377}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F62/F61)","v":-0.13832457767786549},{"$f":"(G62/G61)","v":-0.17345048943144328},-5.6957060644978359E-2]

{"sheet":"Irr Other Crop","index":18,"n_rows":65,"n_cols":9,"rows_kept":65,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
[{"$f":"'Universal Input Prices'!A19","v":"Irrigated Other Crop"}]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["other irrigated crop",0,{"$f":"'Universal Input Prices'!C19","v":"unit"},{"$f":"'Universal Input Prices'!B19","v":0},0.33,{"$f":"D9*B9","v":0},{"$f":"F9*(1-E9)","v":0},{"$f":"IF(H6=\"Cash\", D59,F9*E9)","v":0}]
["secondary income",0,{"$f":"'Universal Input Prices'!C20","v":"unit"},0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":0},{"$f":"G9+G10","v":0},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",0,"unit",0,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",0,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
["fert (N) - dry",0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.5},0.33,0,0,0]
["fert (N) - liquid",0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.6906249999999998},0.33,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["fert (P) - dry",0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.2903846153846152},0.33,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["fert (P) - liquid",0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D23*B23","v":0},{"$f":"F23*(1-E23)","v":0},{"$f":"F23*E23","v":0}]
["fertilizer application",0,"acre",11.75,0.33,0,0,0]
["insecticide & application",0,"acre",0,0.33,0,0,0]
["custom harvest & haul",{"$f":"B9","v":0},{"$f":"C9","v":"unit"},0,0,0,0,0]
["crop consulting",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,0,0,0]
["Irrigation Labor",0,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,0,0,0]
["Diesel Fuel - Tractors",0,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,0,0,0]
["Gasoline - Pickup",0,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,0,0,0]
["Irrigation Fuel",0,"acin",{"$f":"'Universal Input Prices'!$B$34","v":4.7},0.33,0,0,0]
["Pumping Days",70.709999999999994]
["Calculated GPM capacity per acre needed",{"$f":"B37*18.85694/B38","v":0}]
["Repair & Maintenance"]
["Implements",0,"acre",4.47,0,{"$f":"D41*B41","v":0},0,0]
["Tractors",0,"acre",5.55,0,{"$f":"D42*B42","v":0},0,0]
["Irrigation-Above Ground",{"$f":"Other_Inches","v":0},"acin",3.75,0,{"$f":"D43*B43","v":0},0,0]
["Self Propelled Equipment",0,"acre",0.16,1,{"$f":"D44*B44","v":0},0,0]
["Pickup",1,"acre",0,0,{"$f":"D45*B45","v":0},0,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F25,F27:F45))*$B46/2","v":0},{"$f":"(SUM(G15:G25,G27:G45))*$B46/2","v":0},0]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F46)","v":0},{"$f":"SUM(G15:G46)","v":0},{"$f":"SUM(H15:H46)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F48","v":0},{"$f":"G12-G48","v":0},{"$f":"H12-H48","v":0}]
[]
["Fixed Costs"]
["Implements",0,"acre",7.04,0,{"$f":"D52*B52","v":0},{"$f":"F52*(1-E52)","v":0},{"$f":"F52*E52","v":0}]
["Tractors",0,"acre",7.89,0,0,0,0]
["Irrigation-Above Ground",0,"acre",35.56,0,0,0,0]
["Self Propelled Equipment",0,"acre",0.24,1,0,0,0]
["Pickup",1,"acre",0,0,0,0,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B58*D58","v":0},0,0]
["Land",0,"acre",85,1,{"$f":"D59*B59","v":0},{"$f":"IF($H$6=\"Cash\",D59,F59*(1-E59))","v":0},{"$f":"IF($H$6=\"Cash\",0,F59*E59)","v":0}]
["Property Tax",1,"acre",0,1,{"$f":"B60*D60","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F52:F60)","v":0},{"$f":"SUM(G52:G60)","v":0},{"$f":"SUM(H52:H60)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F48+F61","v":0},{"$f":"G48+G61","v":0},{"$f":"H48+H61","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F62","v":0},{"$f":"G12-G62","v":0},{"$f":"H12-H62","v":0}]
[]
["Return on Investment",null,null,null,null,{"$f":"IF(F62=0,\"-\",(F63/F62))","v":"-"},{"$f":"IF(G62=0,\"-\",(G63/G62))","v":"-"},"-"]

{"sheet":"Dry Canola","index":19,"n_rows":62,"n_cols":9,"rows_kept":62,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Canola"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["canola",11,"cwt",{"$f":"'Universal Input Prices'!$B$5","v":23.4},0.33,{"$f":"D9*B9","v":257.39999999999998},{"$f":"F9*(1-E9)","v":172.45799999999997},{"$f":"IF(H6=\"Cash\", D56,F9*E9)","v":84.941999999999993}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D59,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":257.39999999999998},{"$f":"SUM(G8:G11)","v":172.45799999999997},{"$f":"SUM(H8:H11)","v":84.941999999999993}]
[]
["Variable Costs"]
["Seed"]
["canola seed",5,"lb",6.29,0,{"$f":"D16*B16","v":31.45},{"$f":"F16*(1-E16)","v":31.45},{"$f":"F16*E16","v":0}]
["seed treatment",1,"acre",7.14,0,{"$f":"D17*B17","v":7.14},{"$f":"F17*(1-E17)","v":7.14},{"$f":"F17*E17","v":0}]
["Fertilizer"]
["fert (N) - dry",35.009,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$26, 2))","v":1.5},0.33,{"$f":"D19*B19","v":52.513500000000001},{"$f":"F19*(1-E19)","v":35.184044999999998},{"$f":"F19*E19","v":17.329454999999999}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
[null,0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",39.82,0.33,{"$f":"D23*B23","v":39.82},{"$f":"F23*(1-E23)","v":26.679399999999998},{"$f":"F23*E23","v":13.140600000000001}]
["fertilizer application",1,"acre",6.39,0.33,6.39,4.281299999999999,2.1086999999999998]
["insecticide & application",1,"acre",17.03,0.33,17.03,11.4101,5.6199000000000003]
["custom harvest & haul",1,"acre",34.49,0,34.49,34.49,0]
["custom harvest & haul",{"$f":"B9","v":11},"cwt",0.62,0,6.82,6.82,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0.56999999999999995,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.9749999999999996,9.9749999999999996,0]
["Diesel Fuel - Tractors",1.73,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.8752000000000004,3.8752000000000004,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.251059999999999,4.251059999999999,0]
["Repair & Maintenance"]
["Implements",1,"acre",4.79,0,{"$f":"D38*B38","v":4.79},{"$f":"F38*(1-E38)","v":4.79},{"$f":"F38*E38","v":0}]
["Tractors",1,"acre",3.75,0,{"$f":"D39*B39","v":3.75},{"$f":"F39*(1-E39)","v":3.75},{"$f":"F39*E39","v":0}]
["Other Fixed Expenses",1,"acre",0,0,0,{"$f":"F40*(1-E40)","v":0},{"$f":"F40*E40","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D41*B41","v":0},{"$f":"F41*(1-E41)","v":0},{"$f":"F41*E41","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D42*B42","v":2.4900000000000002},{"$f":"F42*(1-E42)","v":2.4900000000000002},{"$f":"F42*E42","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F25,F28:F42))*$B43/2","v":7.3389903999999992},{"$f":"(SUM(G16:G25,G28:G42))*$B43/2","v":5.8110442000000004},{"$f":"(SUM(H16:H25,H28:H42))*$B43/2","v":1.5279462000000001}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F43)","v":232.12375039999998},{"$f":"SUM(G15:G43)","v":192.3971492},{"$f":"SUM(H15:H43)","v":39.726601200000005}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F45","v":25.2762496},{"$f":"G12-G45","v":-19.939149200000031},{"$f":"H12-H45","v":45.215398799999988}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.3800000000000008,0,{"$f":"D49*B49","v":8.3800000000000008},{"$f":"F49*(1-E49)","v":8.3800000000000008},{"$f":"F49*E49","v":0}]
["Tractors",1,"acre",6.2,0,6.2,6.2,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.05,4.05,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B55*D55","v":0},0,0]
["Land",1,"acre",32.450000000000003,1,{"$f":"D56*B56","v":32.450000000000003},{"$f":"IF($H$6=\"Cash\",D56,F56*(1-E56))","v":0},{"$f":"IF($H$6=\"Cash\",0,F56*E56)","v":32.450000000000003}]
["Property Tax",1,"acre",0,1,{"$f":"B57*D57","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F49:F57)","v":51.080000000000005},{"$f":"SUM(G49:G57)","v":18.630000000000003},{"$f":"SUM(H49:H57)","v":32.450000000000003}]
["Total Specified Expenses",null,null,null,null,{"$f":"F45+F58","v":283.20375039999999},{"$f":"G45+G58","v":211.0271492},{"$f":"H45+H58","v":72.176601200000007}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F59","v":-25.803750400000013},{"$f":"G12-G59","v":-38.569149200000027},{"$f":"H12-H59","v":12.765398799999986}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F60/F59)","v":-9.1113731239627016E-2},{"$f":"(G60/G59)","v":-0.18276865960714039},0.17686339600041992]

{"sheet":"Dry Cotton","index":20,"n_rows":66,"n_cols":9,"rows_kept":66,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Cotton"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["cotton lint",400,"lb",{"$f":"'Universal Input Prices'!$B$8","v":0.8},0.33,{"$f":"D9*B9","v":320},{"$f":"F9*(1-E9)","v":214.39999999999998},{"$f":"IF(H6=\"Cash\", D60,F9*E9)","v":105.60000000000001}]
["cotton seed",{"$f":"B9/500*'Universal Input Prices'!B39/2000","v":0.3},"tons",{"$f":"'Universal Input Prices'!$B$9","v":300},0.33,{"$f":"D10*B10","v":90},{"$f":"F10*(1-E10)","v":60.3},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":29.700000000000003}]
["Expected Turnout",0.22220000000000001]
["other income",0,"$/ac.",1,0,{"$f":"D12*B12","v":0},{"$f":"F12*(1-E12)","v":0},{"$f":"IF(H9=\"Cash\", D61,F12*E12)","v":0}]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F12)","v":410},{"$f":"SUM(G9:G12)","v":274.7},{"$f":"SUM(H9:H12)","v":135.30000000000001}]
[]
["Variable Costs"]
["Seed"]
["cotton seed",0.18,"bag",333.94,0,{"$f":"D17*B17","v":60.109199999999994},{"$f":"F17*(1-E17)","v":60.109199999999994},{"$f":"F17*E17","v":0}]
["Boll Weevil  Assess.-Dry",1,"acre",1.06,0.33,{"$f":"D18*B18","v":1.06},{"$f":"F18*(1-E18)","v":0.71019999999999994},{"$f":"F18*E18","v":0.34980000000000006}]
["Fertilizer"]
["fert (P) - dry",20.010000000000002,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.2903846153846152},0.33,{"$f":"D20*B20","v":25.820596153846154},{"$f":"F20*(1-E20)","v":17.299799423076919},{"$f":"F20*E20","v":8.5207967307692307}]
["fert (N) - dry",30,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.5},0.33,{"$f":"D21*B21","v":45},{"$f":"F21*(1-E21)","v":30.15},{"$f":"F21*E21","v":14.850000000000001}]
[null,0,"lb",{"$f":"IF(A22=\"\",0,VLOOKUP(A22,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["Field Operations"]
["preplant herbicide & application",1,"acre",65.34,0.33,{"$f":"D24*B24","v":65.34},{"$f":"F24*(1-E24)","v":43.777799999999999},{"$f":"F24*E24","v":21.562200000000001}]
["post emergence herbicide & application",1,"acre",39.82,0.33,39.82,26.679399999999998,13.140600000000001]
["clean-up herbicide & application",1,"acre",0,0.33,0,0,0]
["fertilizer application",1,"acre",6.39,0.33,6.39,4.281299999999999,2.1086999999999998]
["insecticide & application",0.5,"acre",17.12,0.33,8.56,5.7351999999999999,2.8248000000000002]
["harvest aids",0.5,"acre",44.8,0.33,22.4,15.007999999999997,7.3919999999999995]
["strip (field cleaner)",{"$f":"B9/100","v":4},"cwt.",{"$f":"'Universal Input Prices'!$B$37","v":16.010000000000002},0,64.040000000000006,64.040000000000006,0]
["ginning",{"$f":"B9/B11/100","v":18.001800180018002},"cwt.",{"$f":"'Universal Input Prices'!$B$38","v":3.75},0.33,67.506750675067508,45.229522952295227,22.277227722772277]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D33*B33","v":0},{"$f":"F33*(1-E33)","v":0},{"$f":"F33*E33","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",25,0.33,25,16.75,8.25]
["Operator Labor & Hand Labor",0.64,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,11.200000000000001,11.200000000000001,0]
["Diesel Fuel - Tractors",1.74,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.8976000000000002,3.8976000000000002,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.251059999999999,4.251059999999999,0]
["Repair & Maintenance"]
["Implements",1,"acre",5.62,0,{"$f":"D42*B42","v":5.62},{"$f":"F42*(1-E42)","v":5.62},{"$f":"F42*E42","v":0}]
["Tractors",1,"acre",3.29,0,{"$f":"D43*B43","v":3.29},{"$f":"F43*(1-E43)","v":3.29},{"$f":"F43*E43","v":0}]
["Other Fixed Expenses",1,"acre",0,0,{"$f":"D44*B44","v":0},{"$f":"F44*(1-E44)","v":0},{"$f":"F44*E44","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D45*B45","v":0},{"$f":"F45*(1-E45)","v":0},{"$f":"F45*E45","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D46*B46","v":2.4900000000000002},{"$f":"F46*(1-E46)","v":2.4900000000000002},{"$f":"F46*E46","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F17:F28,F32:F46))*$B47/2","v":12.313938246153846},{"$f":"(SUM(G17:G28,G32:G46))*$B47/2","v":9.4496623769230741},{"$f":"(SUM(H17:H28,H32:H46))*$B47/2","v":2.8642758692307697}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F17:F47)","v":474.10914507506754},{"$f":"SUM(G17:G47)","v":369.96874475229521},{"$f":"SUM(H17:H47)","v":104.14040032277228}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F49","v":-64.109145075067545},{"$f":"G13-G49","v":-95.26874475229522},{"$f":"H13-H49","v":31.159599677227732}]
[]
["Fixed Costs"]
["Implements",1,"acre",9.27,0,{"$f":"D53*B53","v":9.27},{"$f":"F53*(1-E53)","v":9.27},{"$f":"F53*E53","v":0}]
["Tractors",1,"acre",5.27,0,5.27,5.27,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.05,4.05,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,0,0,0]
["Land",1,"acre",32.19,1,32.19,{"$f":"IF($H$6=\"Cash\",D60,F60*(1-E60))","v":0},{"$f":"IF($H$6=\"Cash\",0,F60*E60)","v":32.19}]
["Property Tax",1,"acre",0,1,0,0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F53:F61)","v":50.78},{"$f":"SUM(G53:G61)","v":18.59},{"$f":"SUM(H53:H61)","v":32.19}]
["Total Specified Expenses",null,null,null,null,{"$f":"F49+F62","v":524.88914507506752},{"$f":"G49+G62","v":388.55874475229518},{"$f":"H49+H62","v":136.33040032277228}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F63","v":-114.88914507506752},{"$f":"G13-G63","v":-113.85874475229519},{"$f":"H13-H63","v":-1.030400322772266}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F64/F63)","v":-0.21888268437831104},{"$f":"(G64/G63)","v":-0.2930283934926744},-7.5581111794047204E-3]

{"sheet":"Dry Sorghum","index":21,"n_rows":60,"n_cols":9,"rows_kept":60,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sorghum"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["sorghum grain",25,"cwt",{"$f":"'Universal Input Prices'!$B$11","v":10.38},0.33,{"$f":"B9*D9","v":259.5},{"$f":"F9*(1-E9)","v":173.86499999999998},{"$f":"IF(H6=\"Cash\", D54,F9*E9)","v":85.635000000000005}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D58,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":259.5},{"$f":"SUM(G9:G11)","v":173.86499999999998},{"$f":"SUM(H9:H11)","v":85.635000000000005}]
[]
["Variable Costs"]
["Seed",2.25,"lb",2.12,0,{"$f":"D15*B15","v":4.7700000000000005},{"$f":"F15*(1-E15)","v":4.7700000000000005},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",39.97,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":24.7862743902439},{"$f":"F17*(1-E17)","v":16.60680384146341},{"$f":"F17*E17","v":8.179470548780488}]
[null,0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",54.89,0.33,{"$f":"D21*B21","v":54.89},{"$f":"F21*(1-E21)","v":36.776299999999999},{"$f":"F21*E21","v":18.113700000000001}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide headworm",0.67,"acre",29.84,0.33,19.992800000000003,13.395176000000001,6.5976240000000015]
["custom harvest & haul",1,"acre",34.49,0,34.49,34.49,0]
["custom harvest & haul",{"$f":"B9","v":25},"cwt",0.35,0,{"$f":"D25*B25","v":8.75},8.75,0]
["hoeing",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D27*B27","v":0},{"$f":"F27*(1-E27)","v":0},{"$f":"F27*E27","v":0}]
["insecticide sugar cane aphid",1,"acre",63.96,0.33,63.96,42.853199999999994,21.1068]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",17,0.33,17,11.389999999999999,5.61]
["Operator Labor & Hand Labor",0.27500000000000002,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,4.8125,4.8125,0]
["Diesel Fuel - Tractors",0.88,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,1.9712000000000003,1.9712000000000003,0]
["Gasoline - Pickup",2.032,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.24688,4.24688,0]
["Repair & Maintenance"]
["Implements",1,"acre",3.94,0,{"$f":"D36*B36","v":3.94},{"$f":"F36*(1-E36)","v":3.94},{"$f":"F36*E36","v":0}]
["Tractors",1,"acre",2.06,0,{"$f":"D37*B37","v":2.06},{"$f":"F37*(1-E37)","v":2.06},{"$f":"F37*E37","v":0}]
["Other Fixed Expenses",1,"acre",0,0,{"$f":"D38*B38","v":0},{"$f":"F38*(1-E38)","v":0},{"$f":"F38*E38","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D39*B39","v":0},{"$f":"F39*(1-E39)","v":0},{"$f":"F39*E39","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D40*B40","v":2.4900000000000002},{"$f":"F40*(1-E40)","v":2.4900000000000002},{"$f":"F40*E40","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F26:F40))*$B41/2","v":9.0763861756097572},{"$f":"(SUM(G15:G23,G26:G40))*$B41/2","v":6.4018143936585368},{"$f":"(SUM(H15:H23,H26:H40))*$B41/2","v":2.6745717819512196}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F41)","v":279.22604056585362},{"$f":"SUM(G15:G41)","v":209.68717423512194},{"$f":"SUM(H15:H41)","v":69.538866330731707}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F43","v":-19.726040565853623},{"$f":"G12-G43","v":-35.822174235121963},{"$f":"H12-H43","v":16.096133669268298}]
[]
["Fixed Costs"]
["Implements",1,"acre",6.9,0,{"$f":"D47*B47","v":6.9},{"$f":"F47*(1-E47)","v":6.9},{"$f":"F47*E47","v":0}]
["Tractors",1,"acre",3.39,0,3.39,3.39,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.05,4.05,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B53*D53","v":0},0,0]
["Land",1,"acre",32.450000000000003,1,{"$f":"D54*B54","v":32.450000000000003},{"$f":"IF($H$6=\"Cash\",D54,F54*(1-E54))","v":0},{"$f":"IF($H$6=\"Cash\",0,F54*E54)","v":32.450000000000003}]
["Property Tax",1,"acre",0,1,{"$f":"B55*D55","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F47:F55)","v":46.790000000000006},{"$f":"SUM(G47:G55)","v":14.34},{"$f":"SUM(H47:H55)","v":32.450000000000003}]
["Total Specified Expenses",null,null,null,null,{"$f":"F43+F56","v":326.01604056585364},{"$f":"G43+G56","v":224.02717423512195},{"$f":"H43+H56","v":101.98886633073171}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F57","v":-66.516040565853643},{"$f":"G12-G57","v":-50.162174235121967},{"$f":"H12-H57","v":-16.353866330731705}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F58/F57)","v":-0.2040268952730187},{"$f":"(G58/G57)","v":-0.22391111438327366},-0.16034952558153781]

{"sheet":"Dry Sorghum Sudangrass","index":22,"n_rows":59,"n_cols":9,"rows_kept":59,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sorghum Sudangrass"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["grazing",336,"lb",{"$f":"Grazing_Price","v":0.6},0.33,{"$f":"D9*B9","v":201.6},{"$f":"F9*(1-E9)","v":135.07199999999997},{"$f":"IF(H6=\"Cash\", 0,F9*E9)","v":66.528000000000006}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D58,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F9:F11)","v":201.6},{"$f":"SUM(G9:G11)","v":135.07199999999997},{"$f":"SUM(H9:H11)","v":66.528000000000006}]
[]
["Variable Costs"]
["Seed",15,"bu",0.9,0,{"$f":"D15*B15","v":13.5},{"$f":"F15*(1-E15)","v":13.5},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",49.95,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":30.975091463414635},{"$f":"F17*(1-E17)","v":20.753311280487804},{"$f":"F17*E17","v":10.22178018292683}]
[null,0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide & application",1,"lb",33.08,0.33,{"$f":"D21*B21","v":33.08},{"$f":"F21*(1-E21)","v":22.163599999999995},{"$f":"F21*E21","v":10.916399999999999}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"acre",0,0.33,0,0,0]
["custom harvest and haul",0,"bu",0,0,0,0,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D26*B26","v":0},{"$f":"F26*(1-E26)","v":0},{"$f":"F26*E26","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",19,0.33,19,12.729999999999999,6.2700000000000005]
["Operator Labor & Hand Labor",0.55000000000000004,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.625,9.625,0]
["Diesel Fuel - Tractors",1.5,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.3600000000000003,3.3600000000000003,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.251059999999999,4.251059999999999,0]
["Repair & Maintenance"]
["Implements",1,"acre",3.07,0,{"$f":"D35*B35","v":3.07},3.07,0]
["Tractors",1,"acre",2.74,0,{"$f":"D36*B36","v":2.74},2.74,0]
["Other Fixed Expenses",15,"acre",0,0,{"$f":"D37*B37","v":0},0,0]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D38*B38","v":0},0,0]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D39*B39","v":2.4900000000000002},2.4900000000000002,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F25:F39))*$B40/2","v":5.7632460585365859},{"$f":"(SUM(G15:G23,G25:G39))*$B40/2","v":4.3766508512195115},{"$f":"(SUM(H15:H23,H25:H39))*$B40/2","v":1.3865952073170733}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F40)","v":149.84439752195124},{"$f":"SUM(G15:G40)","v":113.79292213170729},{"$f":"SUM(H15:H40)","v":36.051475390243901}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F42","v":51.755602478048758},{"$f":"G12-G42","v":21.279077868292688},{"$f":"H12-H42","v":30.476524609756105}]
[]
["Fixed Costs"]
["Implements",1,"acre",5.22,0,{"$f":"D46*B46","v":5.22},{"$f":"F46*(1-E46)","v":5.22},{"$f":"F46*E46","v":0}]
["Tractors",1,"acre",4.51,0,4.51,4.51,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.05,4.05,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B52*D52","v":0},0,0]
["Land",1,"acre",32.450000000000003,1,{"$f":"D53*B53","v":32.450000000000003},{"$f":"IF($H$6=\"Cash\",D53,F53*(1-E53))","v":0},{"$f":"IF($H$6=\"Cash\",0,F53*E53)","v":32.450000000000003}]
["Property Tax",1,"acre",0,1,{"$f":"B54*D54","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F46:F54)","v":46.230000000000004},{"$f":"SUM(G46:G54)","v":13.780000000000001},{"$f":"SUM(H46:H54)","v":32.450000000000003}]
["Total Specified Expenses",null,null,null,null,{"$f":"F42+F55","v":196.07439752195125},{"$f":"G42+G55","v":127.57292213170729},{"$f":"H42+H55","v":68.501475390243911}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F56","v":5.5256024780487394},{"$f":"G12-G56","v":7.4990778682926873},{"$f":"H12-H56","v":-1.9734753902439053}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F57/F56)","v":2.818115239869666E-2},{"$f":"(G57/G56)","v":5.8782676942608407E-2},-2.8809239202532137E-2]

{"sheet":"Dry Sunflowers-Oilseed","index":23,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Sunflowers-Oilseed "]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["oilseed sunflowers",10,"cwt",{"$f":"'Universal Input Prices'!$B$16","v":26.75},0.33,{"$f":"D9*B9","v":267.5},{"$f":"F9*(1-E9)","v":179.22499999999999},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":88.275000000000006}]
["other income",0,"$/ac.",1,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H7=\"Cash\", D58,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F11)","v":267.5},{"$f":"SUM(G8:G11)","v":179.22499999999999},{"$f":"SUM(H8:H11)","v":88.275000000000006}]
[]
["Variable Costs"]
["Seed",1,"acre",10.49,0,{"$f":"D15*B15","v":10.49},{"$f":"F15*(1-E15)","v":10.49},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - liquid",40.01,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$27, 2))","v":2.6906249999999998},0.33,{"$f":"D17*B17","v":107.65190624999998},{"$f":"F17*(1-E17)","v":72.126777187499982},{"$f":"F17*E17","v":35.525129062499992}]
[null,0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D18*B18","v":0},{"$f":"F18*(1-E18)","v":0},{"$f":"F18*E18","v":0}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["Field Operations"]
["herbicide (glyphosphate)",3,"acre",27.5,0.33,{"$f":"D21*B21","v":82.5},{"$f":"F21*(1-E21)","v":55.274999999999991},{"$f":"F21*E21","v":27.225000000000001}]
["herbicide (2-4D/Prowl H2O)",1,"acre",47.15,0.33,{"$f":"D22","v":47.15},{"$f":"F22*(1-E22)","v":31.590499999999995},{"$f":"F22*E22","v":15.5595}]
["seed insecticide ",1,"acre",11.2,0.33,{"$f":"D23*B23","v":11.2},7.5039999999999987,3.6959999999999997]
["custom harvest",1,"acre",34.49,0,34.49,34.49,0]
["custom haul",{"$f":"B9","v":10},"cwt",0.62,0,6.2,6.2,0]
["insecticide (ammo)",1,"acre",5.12,0,{"$f":"D26*B26","v":5.12},{"$f":"F26*(1-E26)","v":5.12},{"$f":"F26*E26","v":0}]
["pesticide application",1,"acre",6.83,0,{"$f":"D27*B27","v":6.83},{"$f":"F27*(1-E27)","v":6.83},{"$f":"F27*E27","v":0}]
["herbicide application",3,"acre",6.83,0,{"$f":"D28*B28","v":20.490000000000002},{"$f":"F28*(1-E28)","v":20.490000000000002},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",10,0.33,10,6.6999999999999993,3.3000000000000003]
["Operator Labor & Hand Labor",0.17699999999999999,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,3.0974999999999997,3.0974999999999997,0]
["Diesel Fuel - Tractors",0.64,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,1.4336000000000002,1.4336000000000002,0]
["Gasoline - Pickup",2.0339999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.251059999999999,4.251059999999999,0]
["Repair & Maintenance"]
["Implements",1,"acre",3.06,0,{"$f":"D37*B37","v":3.06},{"$f":"F37*(1-E37)","v":3.06},{"$f":"F37*E37","v":0}]
["Tractors",1,"acre",1.64,0,{"$f":"D38*B38","v":1.64},{"$f":"F38*(1-E38)","v":1.64},{"$f":"F38*E38","v":0}]
["Other Fixed Expenses",1,"acre",0,0,0,{"$f":"F39*(1-E39)","v":0},{"$f":"F39*E39","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D40*B40","v":0},{"$f":"F40*(1-E40)","v":0},{"$f":"F40*E40","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D41*B41","v":2.4900000000000002},{"$f":"F41*(1-E41)","v":2.4900000000000002},{"$f":"F41*E41","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F23,F26:F41))*$B42/2","v":12.696162650000002},{"$f":"(SUM(G15:G23,G26:G41))*$B42/2","v":9.2839374874999994},{"$f":"(SUM(H15:H23,H26:H41))*$B42/2","v":3.4122251624999995}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F42)","v":370.79022890000005},{"$f":"SUM(G15:G42)","v":282.07237467499999},{"$f":"SUM(H15:H42)","v":88.717854224999982}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F44","v":-103.29022890000005},{"$f":"G12-G44","v":-102.847374675},{"$f":"H12-H44","v":-0.44285422499997651}]
[]
["Fixed Costs"]
["Implements",1,"acre",5.28,0,{"$f":"D48*B48","v":5.28},{"$f":"F48*(1-E48)","v":5.28},{"$f":"F48*E48","v":0}]
["Tractors",1,"acre",2.74,0,2.74,2.74,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.05,4.05,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B54*D54","v":0},0,0]
["Land",1,"acre",32.450000000000003,1,{"$f":"D55*B55","v":32.450000000000003},{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":32.450000000000003}]
["Property Tax",1,"acre",0,1,{"$f":"B56*D56","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F48:F56)","v":44.52},{"$f":"SUM(G48:G56)","v":12.07},{"$f":"SUM(H48:H56)","v":32.450000000000003}]
["Total Specified Expenses",null,null,null,null,{"$f":"F44+F57","v":415.31022890000003},{"$f":"G44+G57","v":294.14237467499999},{"$f":"H44+H57","v":121.16785422499999}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F58","v":-147.81022890000003},{"$f":"G12-G58","v":-114.91737467499999},{"$f":"H12-H58","v":-32.892854224999979}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F59/F58)","v":-0.35590317457745624},{"$f":"(G59/G58)","v":-0.39068622738214109},-0.27146518716028689]

{"sheet":"Dry Wheat","index":24,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
["Dryland Wheat"]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["wheat",20,"bu",{"$f":"'Universal Input Prices'!$B$18","v":8.4600000000000009},0.33,{"$f":"D9*B9","v":169.20000000000002},{"$f":"F9*(1-E9)","v":113.364},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":55.836000000000006}]
["grazing",73,"lb",{"$f":"Grazing_Price","v":0.6},0.33,{"$f":"D10*B10","v":43.8},{"$f":"F10*(1-E10)","v":29.345999999999997},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":14.454000000000001}]
["other income",0,"$/ac.",1,0,{"$f":"D11*B11","v":0},{"$f":"F11*(1-E11)","v":0},{"$f":"IF(H8=\"Cash\", D59,F11*E11)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"SUM(F8:F12)","v":213},{"$f":"SUM(G8:G12)","v":142.71},70.290000000000006]
[]
["Variable Costs"]
["Seed",1,"bu",11.56,0,{"$f":"D16*B16","v":11.56},{"$f":"F16*(1-E16)","v":11.56},{"$f":"F16*E16","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",29.97,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D18*B18","v":18.58505487804878},{"$f":"F18*(1-E18)","v":12.451986768292681},{"$f":"F18*E18","v":6.1330681097560973}]
[null,0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
[null,0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":0},0,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D22*B22","v":0},{"$f":"F22*(1-E22)","v":0},{"$f":"F22*E22","v":0}]
["fertilizer application",1,"acre",21.99,0.33,21.99,14.733299999999998,7.2566999999999995]
["insecticide & application",1,"acre",0,0.33,0,0,0]
["custom harvest & haul",1,"acre",34.49,0,34.49,34.49,0]
["custom harvest & haul",{"$f":"B9","v":20},"bu",0.35,0,{"$f":"D26*B26","v":7},7,0]
["hoeing",0,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",30,0.33,30,20.099999999999998,9.9]
["Operator Labor & Hand Labor",0.56999999999999995,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,9.9749999999999996,9.9749999999999996,0]
["Diesel Fuel - Tractors",1.73,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,3.8752000000000004,3.8752000000000004,0]
["Gasoline - Pickup",2.0299999999999998,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,4.2426999999999992,4.2426999999999992,0]
["Repair & Maintenance"]
["Implements",1,"acre",4.79,0,{"$f":"D37*B37","v":4.79},{"$f":"F37*(1-E37)","v":4.79},{"$f":"F37*E37","v":0}]
["Tractors",1,"acre",3.75,0,{"$f":"D38*B38","v":3.75},{"$f":"F38*(1-E38)","v":3.75},{"$f":"F38*E38","v":0}]
["Other Fixed Expenses",1,"acre",0,0,0,{"$f":"F39*(1-E39)","v":0},{"$f":"F39*E39","v":0}]
["Self Propelled Equipment",1,"acre",0,1,{"$f":"D40*B40","v":0},{"$f":"F40*(1-E40)","v":0},{"$f":"F40*E40","v":0}]
["Pickup",1,"acre",2.4900000000000002,0,{"$f":"D41*B41","v":2.4900000000000002},{"$f":"F41*(1-E41)","v":2.4900000000000002},{"$f":"F41*E41","v":0}]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F16:F24,F27:F41))*$B42/2","v":4.4503181951219508},{"$f":"(SUM(G16:G24,G27:G41))*$B42/2","v":3.5187274707317076},{"$f":"(SUM(H16:H24,H27:H41))*$B42/2","v":0.93159072439024382}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F16:F42)","v":157.19827307317072},{"$f":"SUM(G16:G42)","v":132.97691423902438},{"$f":"SUM(H16:H42)","v":24.22135883414634}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F13-F44","v":55.801726926829275},{"$f":"G13-G44","v":9.7330857609756265},{"$f":"H13-H44","v":46.068641165853663}]
[]
["Fixed Costs"]
["Implements",1,"acre",8.3800000000000008,0,{"$f":"D48*B48","v":8.3800000000000008},{"$f":"F48*(1-E48)","v":8.3800000000000008},{"$f":"F48*E48","v":0}]
["Tractors",1,"acre",6.2,0,6.2,6.2,0]
["Other Fixed Expenses",1,"acre",0,1,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",4.05,0,4.05,4.05,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B54*D54","v":0},0,0]
["Land",1,"acre",32.450000000000003,1,{"$f":"D55*B55","v":32.450000000000003},{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":32.450000000000003}]
["Property Tax",1,"acre",0,1,{"$f":"B56*D56","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F48:F56)","v":51.080000000000005},{"$f":"SUM(G48:G56)","v":18.630000000000003},{"$f":"SUM(H48:H56)","v":32.450000000000003}]
["Total Specified Expenses",null,null,null,null,{"$f":"F44+F57","v":208.27827307317074},{"$f":"G44+G57","v":151.60691423902438},{"$f":"H44+H57","v":56.671358834146346}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F13-F58","v":4.7217269268292625},{"$f":"G13-G58","v":-8.896914239024369},{"$f":"H13-H58","v":13.61864116585366}]
[]
["Return on Investment",null,null,null,null,{"$f":"(F59/F58)","v":2.267028076025223E-2},{"$f":"(G59/G58)","v":-5.8684092896960097E-2},0.24030906344966593]

{"sheet":"Dry Other Crop","index":25,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[1,0,1,7],[2,0,2,7],[3,0,3,7]]}
[]
[" Estimated Costs and Returns per Acre"]
[{"$f":"'Universal Input Prices'!A20","v":"Dryland Other Crop"}]
["Projected for 2023"]
[null,null,null,null,null,null,null,"Rental Agreement","Share"]
["Item ","Quantity","Unit","Price","Landlord"," ",null,"Share","Cash"]
[null,null,null,null,"Share","Total","Tenant","Landlord"]
["Income"]
["other dryland crop",0,{"$f":"'Universal Input Prices'!C20","v":"unit"},{"$f":"'Universal Input Prices'!B20","v":0},0.33,{"$f":"D9*B9","v":0},{"$f":"F9*(1-E9)","v":0},{"$f":"IF(H6=\"Cash\", D55,F9*E9)","v":0}]
["secondary income",0,{"$f":"'Universal Input Prices'!C20","v":"unit"},0,0.33,{"$f":"D10*B10","v":0},{"$f":"F10*(1-E10)","v":0},{"$f":"IF(H6=\"Cash\", 0,F10*E10)","v":0}]
[]
["Total Income",null,null,null,null,{"$f":"F9+F10","v":0},{"$f":"G9+G10","v":0},{"$f":"H9+H10","v":0}]
[]
["Variable Costs"]
["Seed",0,"unit",0,0,{"$f":"D15*B15","v":0},{"$f":"F15*(1-E15)","v":0},{"$f":"F15*E15","v":0}]
["Fertilizer"]
["fert (N) - NH3 ",0,"lb",{"$f":"IF(A17=\"\",0,VLOOKUP(A17,'Universal Input Prices'!$A$26:$B$30, 2))","v":0.62012195121951219},0.33,{"$f":"D17*B17","v":0},{"$f":"F17*(1-E17)","v":0},{"$f":"F17*E17","v":0}]
["fert (N) - dry",0,"lb",{"$f":"IF(A18=\"\",0,VLOOKUP(A18,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.5},0.33,0,0,0]
["fert (N) - liquid",0,"lb",{"$f":"IF(A19=\"\",0,VLOOKUP(A19,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.6906249999999998},0.33,{"$f":"D19*B19","v":0},{"$f":"F19*(1-E19)","v":0},{"$f":"F19*E19","v":0}]
["fert (P) - dry",0,"lb",{"$f":"IF(A20=\"\",0,VLOOKUP(A20,'Universal Input Prices'!$A$26:$B$30, 2))","v":1.2903846153846152},0.33,{"$f":"D20*B20","v":0},{"$f":"F20*(1-E20)","v":0},{"$f":"F20*E20","v":0}]
["fert (P) - liquid",0,"lb",{"$f":"IF(A21=\"\",0,VLOOKUP(A21,'Universal Input Prices'!$A$26:$B$30, 2))","v":2.15},0.33,{"$f":"D21*B21","v":0},{"$f":"F21*(1-E21)","v":0},{"$f":"F21*E21","v":0}]
["Field Operations"]
["herbicide & application",1,"acre",0,0.33,{"$f":"D23*B23","v":0},{"$f":"F23*(1-E23)","v":0},{"$f":"F23*E23","v":0}]
["fertilizer application",0,"acre",11.75,0.33,0,0,0]
["insecticide & application",0,"acre",0,0.33,0,0,0]
["custom harvest & haul",{"$f":"B9","v":0},{"$f":"C9","v":"unit"},0,0,0,0,0]
["crop consulting",1,"acre",0,0,0,0,0]
["scouting",1,"acre",0,0,{"$f":"D28*B28","v":0},{"$f":"F28*(1-E28)","v":0},{"$f":"F28*E28","v":0}]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["other ",1,"acre",0,0,0,0,0]
["Crop Insurance",1,"acre",0,0.33,0,0,0]
["Operator Labor & Hand Labor",0,"hours",{"$f":"'Universal Input Prices'!$B$31","v":17.5},0,0,0,0]
["Diesel Fuel - Tractors",0,"gallons",{"$f":"'Universal Input Prices'!$B$32","v":2.2400000000000002},0,0,0,0]
["Gasoline - Pickup",0,"gallons",{"$f":"'Universal Input Prices'!$B$33","v":2.09},0,0,0,0]
["Repair & Maintenance"]
["Implements",0,"acre",4.47,0,{"$f":"D37*B37","v":0},0,0]
["Tractors",0,"acre",5.55,0,{"$f":"D38*B38","v":0},0,0]
["Other Fixed Expenses",{"$f":"0","v":0},"acre",4.04,0,{"$f":"D39*B39","v":0},0,0]
["Self Propelled Equipment",0,"acre",0.16,1,{"$f":"D40*B40","v":0},0,0]
["Pickup",1,"acre",0,0,{"$f":"D41*B41","v":0},0,0]
["Interest-operating capital",{"$f":"'Universal Input Prices'!$B$35","v":0.08},null,null,null,{"$f":"(SUM(F15:F25,F27:F41))*$B42/2","v":0},{"$f":"(SUM(G15:G25,G27:G41))*$B42/2","v":0},{"$f":"(SUM(H15:H25,H27:H41))*$B42/2","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"SUM(F15:F42)","v":0},{"$f":"SUM(G15:G42)","v":0},{"$f":"SUM(H15:H42)","v":0}]
["Returns Above Variable Costs",null,null,null,null,{"$f":"F12-F44","v":0},{"$f":"G12-G44","v":0},{"$f":"H12-H44","v":0}]
[]
["Fixed Costs"]
["Implements",0,"acre",7.04,0,{"$f":"D48*B48","v":0},{"$f":"F48*(1-E48)","v":0},{"$f":"F48*E48","v":0}]
["Tractors",0,"acre",7.89,0,0,0,0]
["Other Fixed Expenses",1,"acre",0,0,0,0,0]
["Self Propelled Equipment",1,"acre",0,1,0,0,0]
["Pickup",1,"acre",0,0,0,0,0]
["Management",1,"acre",0,0,0,0,0]
["Whole Farm Insurance",1,"acre",0,0,{"$f":"B54*D54","v":0},0,0]
["Land",0,"acre",30,1,{"$f":"D55*B55","v":0},{"$f":"IF($H$6=\"Cash\",D55,F55*(1-E55))","v":0},{"$f":"IF($H$6=\"Cash\",0,F55*E55)","v":0}]
["Property Tax",1,"acre",0,1,{"$f":"B56*D56","v":0},0,0]
["Total Fixed Expenses",null,null,null,null,{"$f":"SUM(F48:F56)","v":0},{"$f":"SUM(G48:G56)","v":0},{"$f":"SUM(H48:H56)","v":0}]
["Total Specified Expenses",null,null,null,null,{"$f":"F44+F57","v":0},{"$f":"G44+G57","v":0},{"$f":"H44+H57","v":0}]
["Returns Above Total Specified Expenses",null,null,null,null,{"$f":"F12-F58","v":0},{"$f":"G12-G58","v":0},{"$f":"H12-H58","v":0}]
[]
["Return on Investment",null,null,null,null,{"$f":"IF(F58=0,\"-\",(F59/F58))","v":"-"},{"$f":"IF(G58=0,\"-\",(G59/G58))","v":"-"},"-"]

{"sheet":"Break-Even Comparison","index":26,"n_rows":210,"n_cols":9,"rows_kept":210,"cut":false,"hidden":false,"merged":[[202,0,202,8],[203,4,203,5],[203,6,203,8],[184,0,184,8],[185,4,185,5],[185,6,185,8],[193,0,193,8],[194,4,194,5],[194,6,194,8],[166,0,166,8],[167,4,167,5],[167,6,167,8],[175,0,175,8],[176,4,176,5],[176,6,176,8],[148,0,148,8],[149,4,149,5],[149,6,149,8],[157,0,157,8],[158,4,158,5],[158,6,158,8],[103,0,103,8],[104,4,104,5],[104,6,104,8],[139,0,139,8],[140,4,140,5],[140,6,140,8],[112,0,112,8],[113,4,113,5],[113,6,113,8],[130,0,130,8],[131,4,131,5],[131,6,131,8],[121,0,121,8],[122,4,122,5],[122,6,122,8],[77,4,77,5],[77,6,77,8],[94,0,94,8],[95,4,95,5],[95,6,95,8],[85,0,85,8],[86,4,86,5],[86,6,86,8],[58,0,58,8],[50,4,50,5],[50,6,50,8],[49,0,49,8],[41,4,41,5],[41,6,41,8],[67,0,67,8],[68,4,68,5],[68,6,68,8],[76,0,76,8],[59,6,59,8],[59,4,59,5],[2,0,2,8],[22,0,22,8],[31,0,31,8],[40,0,40,8],[32,4,32,5],[23,4,23,5],[23,6,23,8],[13,0,13,8],[14,4,14,5],[14,6,14,8],[4,0,4,8],[5,4,5,5],[32,6,32,8],[5,6,5,8]]}
[]
[]
[]
[]
[{"$f":"'Irr Alfalfa'!A3:H3","v":"Irrigated Alfalfa "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","TON",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[".o",{"$f":"'Irr Alfalfa'!$B$9*$A8","v":{"$error":"#VALUE!"}},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A8","v":{"$error":"#VALUE!"}},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A8","v":{"$error":"#VALUE!"}},{"$f":"('Irr Alfalfa'!F$48+(B8-B$10)*('Irr Alfalfa'!$D$26))/B8","v":{"$error":"#VALUE!"}},{"$f":"('Irr Alfalfa'!G$48+(C8-C$10)*('Irr Alfalfa'!$D$26))/C8","v":{"$error":"#VALUE!"}},{"$f":"('Irr Alfalfa'!F$63+(B8-B$10)*('Irr Alfalfa'!$D$26))/B8","v":{"$error":"#VALUE!"}},{"$f":"('Irr Alfalfa'!G$63+(C8-C$10)*('Irr Alfalfa'!$D$26))/C8","v":{"$error":"#VALUE!"}},{"$f":"IF($D8=0,\"N/A\",('Irr Alfalfa'!H$63+(D8-D$10)*('Irr Alfalfa'!$D$26))/D8)","v":{"$error":"#VALUE!"}}]
[0.9,{"$f":"'Irr Alfalfa'!$B$9*$A9","v":4.95},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A9","v":3.3164999999999996},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A9","v":1.6335000000000002},{"$f":"('Irr Alfalfa'!F$48+(B9-B$10)*('Irr Alfalfa'!$D$26))/B9","v":153.67905858585854},{"$f":"('Irr Alfalfa'!G$48+(C9-C$10)*('Irr Alfalfa'!$D$26))/C9","v":198.47391231720184},{"$f":"('Irr Alfalfa'!F$63+(B9-B$10)*('Irr Alfalfa'!$D$26))/B9","v":214.943705050505},{"$f":"('Irr Alfalfa'!G$63+(C9-C$10)*('Irr Alfalfa'!$D$26))/C9","v":289.91368315995777},{"$f":"IF($D9=0,\"N/A\",('Irr Alfalfa'!H$63+(D9-D$10)*('Irr Alfalfa'!$D$26))/D9)","v":62.731931313131312}]
[1,{"$f":"'Irr Alfalfa'!$B$9*$A10","v":5.5},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A10","v":3.6849999999999996},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A10","v":1.8150000000000002},{"$f":"('Irr Alfalfa'!F$48+(B10-B$10)*('Irr Alfalfa'!$D$26))/B10","v":144.15815272727269},{"$f":"('Irr Alfalfa'!G$48+(C10-C$10)*('Irr Alfalfa'!$D$26))/C10","v":184.47352108548168},{"$f":"('Irr Alfalfa'!F$63+(B10-B$10)*('Irr Alfalfa'!$D$26))/B10","v":199.29633454545453},{"$f":"('Irr Alfalfa'!G$63+(C10-C$10)*('Irr Alfalfa'!$D$26))/C10","v":266.76931484396198},{"$f":"IF($D10=0,\"N/A\",('Irr Alfalfa'!H$63+(D10-D$10)*('Irr Alfalfa'!$D$26))/D10)","v":62.305738181818178}]
[1.1000000000000001,{"$f":"'Irr Alfalfa'!$B$9*$A11","v":6.0500000000000007},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A11","v":4.0534999999999997},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A11","v":1.9965000000000004},{"$f":"('Irr Alfalfa'!F$48+(B11-B$10)*('Irr Alfalfa'!$D$26))/B11","v":136.36832066115699},{"$f":"('Irr Alfalfa'!G$48+(C11-C$10)*('Irr Alfalfa'!$D$26))/C11","v":173.01865553225605},{"$f":"('Irr Alfalfa'!F$63+(B11-B$10)*('Irr Alfalfa'!$D$26))/B11","v":186.49394049586772},{"$f":"('Irr Alfalfa'!G$63+(C11-C$10)*('Irr Alfalfa'!$D$26))/C11","v":247.83301349451091},{"$f":"IF($D11=0,\"N/A\",('Irr Alfalfa'!H$63+(D11-D$10)*('Irr Alfalfa'!$D$26))/D11)","v":61.957034710743798}]
[1.25,{"$f":"'Irr Alfalfa'!$B$9*$A12","v":6.875},{"$f":"'Irr Alfalfa'!$B$9*(1-'Irr Alfalfa'!$E$9)*$A12","v":4.6062499999999993},{"$f":"'Irr Alfalfa'!$B$9*'Irr Alfalfa'!$E$9*$A12","v":2.2687500000000003},{"$f":"('Irr Alfalfa'!F$48+(B12-B$10)*('Irr Alfalfa'!$D$26))/B12","v":127.02052218181817},{"$f":"('Irr Alfalfa'!G$48+(C12-C$10)*('Irr Alfalfa'!$D$26))/C12","v":159.27281686838535},{"$f":"('Irr Alfalfa'!F$63+(B12-B$10)*('Irr Alfalfa'!$D$26))/B12","v":171.13106763636361},{"$f":"('Irr Alfalfa'!G$63+(C12-C$10)*('Irr Alfalfa'!$D$26))/C12","v":225.10945187516961},{"$f":"IF($D12=0,\"N/A\",('Irr Alfalfa'!H$63+(D12-D$10)*('Irr Alfalfa'!$D$26))/D12)","v":61.538590545454547}]
[]
[{"$f":"'Irr Canola'!A3:H3","v":"Irrigated Canola"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Canola'!$B$9*$A17","v":16.5},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$A17","v":11.055},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$A17","v":5.4450000000000003},{"$f":"('Irr Canola'!F$49+(B17-B$19)*('Irr Canola'!$D$27))/B17","v":30.302143292606061},{"$f":"('Irr Canola'!G$49+(C17-C$19)*('Irr Canola'!$D$27))/C17","v":35.408687003889646},{"$f":"('Irr Canola'!F$63+(B17-B$19)*('Irr Canola'!$D$27))/B17","v":40.971234201696973},{"$f":"('Irr Canola'!G$63+(C17-C$19)*('Irr Canola'!$D$27))/C17","v":43.327275877702398},{"$f":"IF($D17=0,\"N/A\",('Irr Canola'!H$63+(D17-D$19)*('Irr Canola'!$D$27))/D17)","v":36.187755647382922}]
[0.9,{"$f":"'Irr Canola'!$B$9*$A18","v":19.8},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$A18","v":13.265999999999998},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$A18","v":6.5340000000000007},{"$f":"('Irr Canola'!F$49+(B18-B$19)*('Irr Canola'!$D$27))/B18","v":25.355119410505051},{"$f":"('Irr Canola'!G$49+(C18-C$19)*('Irr Canola'!$D$27))/C18","v":29.610572503241372},{"$f":"('Irr Canola'!F$63+(B18-B$19)*('Irr Canola'!$D$27))/B18","v":34.246028501414138},{"$f":"('Irr Canola'!G$63+(C18-C$19)*('Irr Canola'!$D$27))/C18","v":36.209396564752005},{"$f":"IF($D18=0,\"N/A\",('Irr Canola'!H$63+(D18-D$19)*('Irr Canola'!$D$27))/D18)","v":30.259796372819103}]
[1,{"$f":"'Irr Canola'!$B$9*$A19","v":22},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$A19","v":14.739999999999998},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$A19","v":7.2600000000000007},{"$f":"('Irr Canola'!F$49+(B19-B$19)*('Irr Canola'!$D$27))/B19","v":22.881607469454547},{"$f":"('Irr Canola'!G$49+(C19-C$19)*('Irr Canola'!$D$27))/C19","v":26.711515252917234},{"$f":"('Irr Canola'!F$63+(B19-B$19)*('Irr Canola'!$D$27))/B19","v":30.883425651272727},{"$f":"('Irr Canola'!G$63+(C19-C$19)*('Irr Canola'!$D$27))/C19","v":32.650456908276801},{"$f":"IF($D19=0,\"N/A\",('Irr Canola'!H$63+(D19-D$19)*('Irr Canola'!$D$27))/D19)","v":27.295816735537191}]
[1.1000000000000001,{"$f":"'Irr Canola'!$B$9*$A20","v":24.200000000000003},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$A20","v":16.213999999999999},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$A20","v":7.9860000000000015},{"$f":"('Irr Canola'!F$49+(B20-B$19)*('Irr Canola'!$D$27))/B20","v":20.857824972231402},{"$f":"('Irr Canola'!G$49+(C20-C$19)*('Irr Canola'!$D$27))/C20","v":24.33955932083385},{"$f":"('Irr Canola'!F$63+(B20-B$19)*('Irr Canola'!$D$27))/B20","v":28.132205137520661},{"$f":"('Irr Canola'!G$63+(C20-C$19)*('Irr Canola'!$D$27))/C20","v":29.738597189342546},{"$f":"IF($D20=0,\"N/A\",('Irr Canola'!H$63+(D20-D$19)*('Irr Canola'!$D$27))/D20)","v":24.870742486851992}]
[1.25,{"$f":"'Irr Canola'!$B$9*$A21","v":27.5},{"$f":"'Irr Canola'!$B$9*(1-'Irr Canola'!$E$9)*$A21","v":18.424999999999997},{"$f":"'Irr Canola'!$B$9*'Irr Canola'!$E$9*$A21","v":9.0750000000000011},{"$f":"('Irr Canola'!F$49+(B21-B$19)*('Irr Canola'!$D$27))/B21","v":18.429285975563637},{"$f":"('Irr Canola'!G$49+(C21-C$19)*('Irr Canola'!$D$27))/C21","v":21.493212202333787},{"$f":"('Irr Canola'!F$63+(B21-B$19)*('Irr Canola'!$D$27))/B21","v":24.830740521018182},{"$f":"('Irr Canola'!G$63+(C21-C$19)*('Irr Canola'!$D$27))/C21","v":26.244365526621444},{"$f":"IF($D21=0,\"N/A\",('Irr Canola'!H$63+(D21-D$19)*('Irr Canola'!$D$27))/D21)","v":21.960653388429755}]
[]
[{"$f":"'Irr Corn'!A3:H3","v":"Irrigated Corn"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","BU",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Corn'!$B$9*$A26","v":168.75},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A26","v":113.06249999999997},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A26","v":55.6875},{"$f":"('Irr Corn'!F$47+(B26-B$28)*('Irr Corn'!$D$25))/B26","v":7.2377970179729001},{"$f":"('Irr Corn'!G$47+(C26-C$28)*('Irr Corn'!$D$25))/C26","v":8.2022702569860737},{"$f":"('Irr Corn'!F$61+(B26-B$28)*('Irr Corn'!$D$25))/B26","v":8.6152784994543818},{"$f":"('Irr Corn'!G$61+(C26-C$28)*('Irr Corn'!$D$25))/C26","v":9.2180800966765108},{"$f":"IF($D26=0,\"N/A\",('Irr Corn'!H$61+(D26-D$28)*('Irr Corn'!$D$25))/D26)","v":7.5485097649010422}]
[0.9,{"$f":"'Irr Corn'!$B$9*$A27","v":202.5},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A27","v":135.67499999999998},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A27","v":66.825000000000003},{"$f":"('Irr Corn'!F$47+(B27-B$28)*('Irr Corn'!$D$25))/B27","v":6.1231641816440838},{"$f":"('Irr Corn'!G$47+(C27-C$28)*('Irr Corn'!$D$25))/C27","v":6.9268918808217279},{"$f":"('Irr Corn'!F$61+(B27-B$28)*('Irr Corn'!$D$25))/B27","v":7.271065416211985},{"$f":"('Irr Corn'!G$61+(C27-C$28)*('Irr Corn'!$D$25))/C27","v":7.7734000805637589},{"$f":"IF($D27=0,\"N/A\",('Irr Corn'!H$61+(D27-D$28)*('Irr Corn'!$D$25))/D27)","v":6.3820914707508685}]
[1,{"$f":"'Irr Corn'!$B$9*$A28","v":225},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A28","v":150.74999999999997},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A28","v":74.25},{"$f":"('Irr Corn'!F$47+(B28-B$28)*('Irr Corn'!$D$25))/B28","v":5.5658477634796748},{"$f":"('Irr Corn'!G$47+(C28-C$28)*('Irr Corn'!$D$25))/C28","v":6.289202692739555},{"$f":"('Irr Corn'!F$61+(B28-B$28)*('Irr Corn'!$D$25))/B28","v":6.5989588745907861},{"$f":"('Irr Corn'!G$61+(C28-C$28)*('Irr Corn'!$D$25))/C28","v":7.0510600725073829},{"$f":"IF($D28=0,\"N/A\",('Irr Corn'!H$61+(D28-D$28)*('Irr Corn'!$D$25))/D28)","v":5.798882323675782}]
[1.1000000000000001,{"$f":"'Irr Corn'!$B$9*$A29","v":247.50000000000003},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A29","v":165.82499999999999},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A29","v":81.675000000000011},{"$f":"('Irr Corn'!F$47+(B29-B$28)*('Irr Corn'!$D$25))/B29","v":5.1098616031633401},{"$f":"('Irr Corn'!G$47+(C29-C$28)*('Irr Corn'!$D$25))/C29","v":5.7674569933995947},{"$f":"('Irr Corn'!F$61+(B29-B$28)*('Irr Corn'!$D$25))/B29","v":6.0490535223552593},{"$f":"('Irr Corn'!G$61+(C29-C$28)*('Irr Corn'!$D$25))/C29","v":6.4600546113703476},{"$f":"IF($D29=0,\"N/A\",('Irr Corn'!H$61+(D29-D$28)*('Irr Corn'!$D$25))/D29)","v":5.3217112033416196}]
[1.25,{"$f":"'Irr Corn'!$B$9*$A30","v":281.25},{"$f":"'Irr Corn'!$B$9*(1-'Irr Corn'!$E$9)*$A30","v":188.43749999999997},{"$f":"'Irr Corn'!$B$9*'Irr Corn'!$E$9*$A30","v":92.8125},{"$f":"('Irr Corn'!F$47+(B30-B$28)*('Irr Corn'!$D$25))/B30","v":4.5626782107837398},{"$f":"('Irr Corn'!G$47+(C30-C$28)*('Irr Corn'!$D$25))/C30","v":5.1413621541916443},{"$f":"('Irr Corn'!F$61+(B30-B$28)*('Irr Corn'!$D$25))/B30","v":5.3891670996726289},{"$f":"('Irr Corn'!G$61+(C30-C$28)*('Irr Corn'!$D$25))/C30","v":5.7508480580059071},{"$f":"IF($D30=0,\"N/A\",('Irr Corn'!H$61+(D30-D$28)*('Irr Corn'!$D$25))/D30)","v":4.7491058589406254}]
[]
[{"$f":"'Irr Corn Silage'!A3:H3","v":"Irrigated Corn Silage"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","TON",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Corn Silage'!$B$9*$A35","v":20.25},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A35","v":13.567499999999997},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A35","v":6.6825000000000001},{"$f":"('Irr Corn Silage'!F$47+(B35-B$37)*('Irr Corn Silage'!$D$25))/B35","v":72.083479143631436},{"$f":"('Irr Corn Silage'!G$47+(C35-C$37)*('Irr Corn Silage'!$D$25))/C35","v":89.340460689236764},{"$f":"('Irr Corn Silage'!F$61+(B35-B$37)*('Irr Corn Silage'!$D$25))/B35","v":83.736812476964772},{"$f":"('Irr Corn Silage'!G$61+(C35-C$37)*('Irr Corn Silage'!$D$25))/C35","v":98.065723265245623},{"$f":"IF($D35=0,\"N/A\",('Irr Corn Silage'!H$61+(D35-D$37)*('Irr Corn Silage'!$D$25))/D35)","v":54.644781482576434}]
[0.9,{"$f":"'Irr Corn Silage'!$B$9*$A36","v":24.3},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A36","v":16.280999999999999},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A36","v":8.0190000000000001},{"$f":"('Irr Corn Silage'!F$47+(B36-B$37)*('Irr Corn Silage'!$D$25))/B36","v":62.096232619692849},{"$f":"('Irr Corn Silage'!G$47+(C36-C$37)*('Irr Corn Silage'!$D$25))/C36","v":76.477050574363972},{"$f":"('Irr Corn Silage'!F$61+(B36-B$37)*('Irr Corn Silage'!$D$25))/B36","v":71.807343730803964},{"$f":"('Irr Corn Silage'!G$61+(C36-C$37)*('Irr Corn Silage'!$D$25))/C36","v":83.748102721038009},{"$f":"IF($D36=0,\"N/A\",('Irr Corn Silage'!H$61+(D36-D$37)*('Irr Corn Silage'!$D$25))/D36)","v":47.563984568813694}]
[1,{"$f":"'Irr Corn Silage'!$B$9*$A37","v":27},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A37","v":18.089999999999996},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A37","v":8.91},{"$f":"('Irr Corn Silage'!F$47+(B37-B$37)*('Irr Corn Silage'!$D$25))/B37","v":57.102609357723573},{"$f":"('Irr Corn Silage'!G$47+(C37-C$37)*('Irr Corn Silage'!$D$25))/C37","v":70.045345516927568},{"$f":"('Irr Corn Silage'!F$61+(B37-B$37)*('Irr Corn Silage'!$D$25))/B37","v":65.842609357723575},{"$f":"('Irr Corn Silage'!G$61+(C37-C$37)*('Irr Corn Silage'!$D$25))/C37","v":76.589292448934216},{"$f":"IF($D37=0,\"N/A\",('Irr Corn Silage'!H$61+(D37-D$37)*('Irr Corn Silage'!$D$25))/D37)","v":44.023586111932325}]
[1.1000000000000001,{"$f":"'Irr Corn Silage'!$B$9*$A38","v":29.700000000000003},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A38","v":19.898999999999997},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A38","v":9.8010000000000002},{"$f":"('Irr Corn Silage'!F$47+(B38-B$37)*('Irr Corn Silage'!$D$25))/B38","v":53.016917597930515},{"$f":"('Irr Corn Silage'!G$47+(C38-C$37)*('Irr Corn Silage'!$D$25))/C38","v":64.783041379025065},{"$f":"('Irr Corn Silage'!F$61+(B38-B$37)*('Irr Corn Silage'!$D$25))/B38","v":60.96237214338506},{"$f":"('Irr Corn Silage'!G$61+(C38-C$37)*('Irr Corn Silage'!$D$25))/C38","v":70.732084044485646},{"$f":"IF($D38=0,\"N/A\",('Irr Corn Silage'!H$61+(D38-D$37)*('Irr Corn Silage'!$D$25))/D38)","v":41.126896465393024}]
[1.25,{"$f":"'Irr Corn Silage'!$B$9*$A39","v":33.75},{"$f":"'Irr Corn Silage'!$B$9*(1-'Irr Corn Silage'!$E$9)*$A39","v":22.612499999999997},{"$f":"'Irr Corn Silage'!$B$9*'Irr Corn Silage'!$E$9*$A39","v":11.137499999999999},{"$f":"('Irr Corn Silage'!F$47+(B39-B$37)*('Irr Corn Silage'!$D$25))/B39","v":48.114087486178853},{"$f":"('Irr Corn Silage'!G$47+(C39-C$37)*('Irr Corn Silage'!$D$25))/C39","v":58.468276413542057},{"$f":"('Irr Corn Silage'!F$61+(B39-B$37)*('Irr Corn Silage'!$D$25))/B39","v":55.106087486178858},{"$f":"('Irr Corn Silage'!G$61+(C39-C$37)*('Irr Corn Silage'!$D$25))/C39","v":63.703433959147368},{"$f":"IF($D39=0,\"N/A\",('Irr Corn Silage'!H$61+(D39-D$37)*('Irr Corn Silage'!$D$25))/D39)","v":37.650868889545862}]
[]
[{"$f":"'Irr Cotton'!A3:H3","v":"Irrigated Cotton"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Cotton'!$B$9*$A44","v":1125},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$A44","v":753.74999999999989},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$A44","v":371.25},{"$f":"('Irr Cotton'!F$52-B44/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B44-B$46)/100*'Irr Cotton'!$D$29+(B44-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$30)/B44","v":0.78385621176263742},{"$f":"('Irr Cotton'!G$52-C44/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C44-C$46)/100*'Irr Cotton'!$D$29+(C44-C$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/C44","v":0.97334187955169194},{"$f":"('Irr Cotton'!F$66-B44/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B44-B$46)/100*'Irr Cotton'!$D$29+(B44-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/B44","v":0.94229176731819297},{"$f":"('Irr Cotton'!G$66-C44/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C44-C$46)/100*'Irr Cotton'!$D$29+(C44-C$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/C44","v":1.1347749684569826},{"$f":"IF($D44=0,\"N/A\",('Irr Cotton'!H$66-D44/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D44-D$46)/100*'Irr Cotton'!$D$29+(D44-D$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/D44)","v":0.67990177042291033}]
[0.9,{"$f":"'Irr Cotton'!$B$9*$A45","v":1350},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$A45","v":904.49999999999989},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$A45","v":445.5},{"$f":"('Irr Cotton'!F$52-B45/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B45-B$46)/100*'Irr Cotton'!$D$29+(B45-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$30)/B45","v":0.66529061602930406},{"$f":"('Irr Cotton'!G$52-C45/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C45-C$46)/100*'Irr Cotton'!$D$29+(C45-C$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/C45","v":0.82319533918684973},{"$f":"('Irr Cotton'!F$66-B45/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B45-B$46)/100*'Irr Cotton'!$D$29+(B45-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/B45","v":0.79732024565893356},{"$f":"('Irr Cotton'!G$66-C45/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C45-C$46)/100*'Irr Cotton'!$D$29+(C45-C$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/C45","v":0.93653539038081879},{"$f":"IF($D45=0,\"N/A\",('Irr Cotton'!H$66-D45/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D45-D$46)/100*'Irr Cotton'!$D$29+(D45-D$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/D45)","v":0.55747439201909199}]
[1,{"$f":"'Irr Cotton'!$B$9*$A46","v":1500},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$A46","v":1004.9999999999999},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$A46","v":495},{"$f":"('Irr Cotton'!F$52-B46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B46-B$46)/100*'Irr Cotton'!$D$29+(B46-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$30)/B46","v":0.60600781816263738},{"$f":"('Irr Cotton'!G$52-C46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C46-C$46)/100*'Irr Cotton'!$D$29+(C46-C$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/C46","v":0.74812206900442835},{"$f":"('Irr Cotton'!F$66-B46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B46-B$46)/100*'Irr Cotton'!$D$29+(B46-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/B46","v":0.72483448482930413},{"$f":"('Irr Cotton'!G$66-C46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C46-C$46)/100*'Irr Cotton'!$D$29+(C46-C$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/C46","v":0.83741560134273685},{"$f":"IF($D46=0,\"N/A\",('Irr Cotton'!H$66-D46/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D46-D$46)/100*'Irr Cotton'!$D$29+(D46-D$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/D46)","v":0.49626070281718282}]
[1.1000000000000001,{"$f":"'Irr Cotton'!$B$9*$A47","v":1650.0000000000002},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$A47","v":1105.5},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$A47","v":544.5},{"$f":"('Irr Cotton'!F$52-B47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B47-B$46)/100*'Irr Cotton'!$D$29+(B47-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$30)/B47","v":0.55750371081718286},{"$f":"('Irr Cotton'!G$52-C47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C47-C$46)/100*'Irr Cotton'!$D$29+(C47-C$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/C47","v":0.68669848430972014},{"$f":"('Irr Cotton'!F$66-B47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B47-B$46)/100*'Irr Cotton'!$D$29+(B47-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/B47","v":0.66552795324142533},{"$f":"('Irr Cotton'!G$66-C47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C47-C$46)/100*'Irr Cotton'!$D$29+(C47-C$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/C47","v":0.7563175921297608},{"$f":"IF($D47=0,\"N/A\",('Irr Cotton'!H$66-D47/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D47-D$46)/100*'Irr Cotton'!$D$29+(D47-D$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/D47)","v":0.44617677528834798}]
[1.25,{"$f":"'Irr Cotton'!$B$9*$A48","v":1875},{"$f":"'Irr Cotton'!$B$9*(1-'Irr Cotton'!$E$9)*$A48","v":1256.2499999999998},{"$f":"'Irr Cotton'!$B$9*'Irr Cotton'!$E$9*$A48","v":618.75},{"$f":"('Irr Cotton'!F$52-B48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B48-B$46)/100*'Irr Cotton'!$D$29+(B48-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!D$30)/B48","v":0.49929878200263739},{"$f":"('Irr Cotton'!G$52-C48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C48-C$46)/100*'Irr Cotton'!$D$29+(C48-C$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/C48","v":0.61299018267607008},{"$f":"('Irr Cotton'!F$66-B48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B48-B$46)/100*'Irr Cotton'!$D$29+(B48-B$46)/'Irr Cotton'!$B$11/100*'Irr Cotton'!$D$30)/B48","v":0.59436011533597077},{"$f":"('Irr Cotton'!G$66-C48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C48-C$46)/100*'Irr Cotton'!$D$29+(C48-C$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/C48","v":0.65899998107418944},{"$f":"IF($D48=0,\"N/A\",('Irr Cotton'!H$66-D48/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D48-D$46)/100*'Irr Cotton'!$D$29+(D48-D$46)/100*'Irr Cotton'!$B$11*'Irr Cotton'!$D$30)/D48)","v":0.38607606225374624}]
[]
[{"$f":"'Irr Peanuts'!A3:H3","v":"Irrigated Peanuts"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","TON",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Peanuts'!$B$9*$A53","v":1.6875},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A53","v":1.1306249999999998},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A53","v":0.55687500000000001},{"$f":"('Irr Peanuts'!$F$51+($B53-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B53","v":595.87836266636941},{"$f":"('Irr Peanuts'!$G$51+($C53-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C53","v":739.47101625162929},{"$f":"('Irr Peanuts'!$F$65+($B53-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B53","v":724.36428859229534},{"$f":"('Irr Peanuts'!$G$65+($C53-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C53","v":850.6130836922041},{"$f":"IF($D53=0, \"N/A\", ('Irr Peanuts'!$H$65+($D53-$D$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D53)","v":468.04097732884401}]
[0.9,{"$f":"'Irr Peanuts'!$B$9*$A54","v":2.0249999999999999},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A54","v":1.3567499999999999},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A54","v":0.66825000000000001},{"$f":"('Irr Peanuts'!$F$51+($B54-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B54","v":511.26363555530781},{"$f":"('Irr Peanuts'!$G$51+($C54-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C54","v":630.92418020969092},{"$f":"('Irr Peanuts'!$F$65+($B54-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B54","v":618.33524049357936},{"$f":"('Irr Peanuts'!$G$65+($C54-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C54","v":723.54256974350335},{"$f":"IF($D54=0, \"N/A\", ('Irr Peanuts'!$H$65+($D54-$D$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D54)","v":404.73248110736995}]
[1,{"$f":"'Irr Peanuts'!$B$9*$A55","v":2.25},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A55","v":1.5074999999999998},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A55","v":0.74250000000000005},{"$f":"('Irr Peanuts'!$F$51+($B55-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B55","v":468.95627199977702},{"$f":"('Irr Peanuts'!$G$51+($C55-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C55","v":576.65076218872196},{"$f":"('Irr Peanuts'!$F$65+($B55-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B55","v":565.32071644422149},{"$f":"('Irr Peanuts'!$G$65+($C55-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C55","v":660.00731276915303},{"$f":"IF($D55=0, \"N/A\", ('Irr Peanuts'!$H$65+($D55-$D$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D55)","v":373.07823299663295}]
[1.1000000000000001,{"$f":"'Irr Peanuts'!$B$9*$A56","v":2.4750000000000001},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A56","v":1.65825},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A56","v":0.81675000000000009},{"$f":"('Irr Peanuts'!$F$51+($B56-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B56","v":434.34115636343364},{"$f":"('Irr Peanuts'!$G$51+($C56-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C56","v":532.24523835338346},{"$f":"('Irr Peanuts'!$F$65+($B56-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B56","v":521.94519676747404},{"$f":"('Irr Peanuts'!$G$65+($C56-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C56","v":608.02392069922996},{"$f":"IF($D56=0, \"N/A\", ('Irr Peanuts'!$H$65+($D56-$D$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D56)","v":347.17930272421177}]
[1.25,{"$f":"'Irr Peanuts'!$B$9*$A57","v":2.8125},{"$f":"'Irr Peanuts'!$B$9*(1-'Irr Peanuts'!$E$9)*$A57","v":1.8843749999999999},{"$f":"'Irr Peanuts'!$B$9*'Irr Peanuts'!$E$9*$A57","v":0.92812500000000009},{"$f":"('Irr Peanuts'!$F$51+($B57-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B57","v":392.8030175998216},{"$f":"('Irr Peanuts'!$G$51+($C57-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C57","v":478.95860975097753},{"$f":"('Irr Peanuts'!$F$65+($B57-$B$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$B57","v":469.89457315537715},{"$f":"('Irr Peanuts'!$G$65+($C57-$C$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$C57","v":545.64385021532246},{"$f":"IF($D57=0, \"N/A\", ('Irr Peanuts'!$H$65+($D57-$D$55)*(SUM('Irr Peanuts'!$D$27:$D$28)))/$D57)","v":316.1005863973063}]
[]
[{"$f":"'Irr Sorghum'!A3:H3","v":"Irrigated Sorghum"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Sorghum'!$B$9*$A62","v":45},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A62","v":30.15},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A62","v":14.850000000000001},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B62-$B$64)*'Irr Sorghum'!$D$24)/$B62","v":14.881941999589202},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($C62-$C$64)*'Irr Sorghum'!$D$24)/$C62","v":16.606294032162019},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B62-$B$64)*'Irr Sorghum'!$D$24)/$B62","v":19.331719777366981},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($C62-$C$64)*'Irr Sorghum'!$D$24)/$C62","v":20.312430018895022},{"$f":"IF($D62=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($D62-$D$64)*'Irr Sorghum'!$D$24)/$D62)","v":17.340580802143386}]
[0.9,{"$f":"'Irr Sorghum'!$B$9*$A63","v":54},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A63","v":36.18},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A63","v":17.82},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B63-$B$64)*'Irr Sorghum'!$D$24)/$B63","v":12.591618332991002},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($C63-$C$64)*'Irr Sorghum'!$D$24)/$C63","v":14.028578360135016},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B63-$B$64)*'Irr Sorghum'!$D$24)/$B63","v":16.299766481139152},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($C63-$C$64)*'Irr Sorghum'!$D$24)/$C63","v":17.117025015745849},{"$f":"IF($D63=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($D63-$D$64)*'Irr Sorghum'!$D$24)/$D63)","v":14.640484001786152}]
[1,{"$f":"'Irr Sorghum'!$B$9*$A64","v":60},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A64","v":40.199999999999996},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A64","v":19.8},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B64-$B$64)*'Irr Sorghum'!$D$24)/$B64","v":11.446456499691902},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($C64-$C$64)*'Irr Sorghum'!$D$24)/$C64","v":12.739720524121516},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B64-$B$64)*'Irr Sorghum'!$D$24)/$B64","v":14.783789833025235},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($C64-$C$64)*'Irr Sorghum'!$D$24)/$C64","v":15.519322514171268},{"$f":"IF($D64=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($D64-$D$64)*'Irr Sorghum'!$D$24)/$D64)","v":13.290435601607538}]
[1.1000000000000001,{"$f":"'Irr Sorghum'!$B$9*$A65","v":66},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A65","v":44.22},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A65","v":21.78},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B65-$B$64)*'Irr Sorghum'!$D$24)/$B65","v":10.509505908810821},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($C65-$C$64)*'Irr Sorghum'!$D$24)/$C65","v":11.685200476474105},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B65-$B$64)*'Irr Sorghum'!$D$24)/$B65","v":13.543445302750214},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($C65-$C$64)*'Irr Sorghum'!$D$24)/$C65","v":14.212111376519333},{"$f":"IF($D65=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($D65-$D$64)*'Irr Sorghum'!$D$24)/$D65)","v":12.185850546915944}]
[1.25,{"$f":"'Irr Sorghum'!$B$9*$A66","v":75},{"$f":"'Irr Sorghum'!$B$9*(1-'Irr Sorghum'!$E$9)*$A66","v":50.249999999999993},{"$f":"'Irr Sorghum'!$B$9*'Irr Sorghum'!$E$9*$A66","v":24.75},{"$f":"('Irr Sorghum'!$F$46-'Irr Sorghum'!$F$10+($B66-$B$64)*'Irr Sorghum'!$D$24)/$B66","v":9.3851651997535228},{"$f":"('Irr Sorghum'!$G$46-'Irr Sorghum'!$F$10+($C66-$C$64)*'Irr Sorghum'!$D$24)/$C66","v":10.419776419297213},{"$f":"('Irr Sorghum'!$F$60-'Irr Sorghum'!$F$10+($B66-$B$64)*'Irr Sorghum'!$D$24)/$B66","v":12.055031866420189},{"$f":"('Irr Sorghum'!$G$60-'Irr Sorghum'!$F$10+($C66-$C$64)*'Irr Sorghum'!$D$24)/$C66","v":12.643458011337014},{"$f":"IF($D66=0, \"N/A\", ('Irr Sorghum'!$H$60-'Irr Sorghum'!$F$10+($D66-$D$64)*'Irr Sorghum'!$D$24)/$D66)","v":10.86034848128603}]
[]
[{"$f":"'Irr Sorghum Seed'!A3:H3","v":"Irrigated Sorghum Seed "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Sorghum Seed'!$B$9*$A71","v":33.75},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$A71","v":22.612499999999997},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$A71","v":11.137500000000001},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($B71-$B$73)*'Irr Sorghum Seed'!$D$24)/$B71","v":22.418624315880759},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($C71-$C$73)*'Irr Sorghum Seed'!$D$24)/$C71","v":24.715235817837648},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($B71-$B$73)*'Irr Sorghum Seed'!$D$24)/$B71","v":28.026328019584462},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($C71-$C$73)*'Irr Sorghum Seed'!$D$24)/$C71","v":29.171178327511502},{"$f":"IF($D71=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($D71-$D$73)*'Irr Sorghum Seed'!$D$24)/$D71)","v":25.701934970156849}]
[0.9,{"$f":"'Irr Sorghum Seed'!$B$9*$A72","v":40.5},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$A72","v":27.134999999999998},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$A72","v":13.365000000000002},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($B72-$B$73)*'Irr Sorghum Seed'!$D$24)/$B72","v":18.872186929900632},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($C72-$C$73)*'Irr Sorghum Seed'!$D$24)/$C72","v":20.786029848198041},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($B72-$B$73)*'Irr Sorghum Seed'!$D$24)/$B72","v":23.545273349653719},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($C72-$C$73)*'Irr Sorghum Seed'!$D$24)/$C72","v":24.499315272926253},{"$f":"IF($D72=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($D72-$D$73)*'Irr Sorghum Seed'!$D$24)/$D72)","v":21.608279141797372}]
[1,{"$f":"'Irr Sorghum Seed'!$B$9*$A73","v":45},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$A73","v":30.15},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$A73","v":14.850000000000001},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($B73-$B$73)*'Irr Sorghum Seed'!$D$24)/$B73","v":17.098968236910569},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($C73-$C$73)*'Irr Sorghum Seed'!$D$24)/$C73","v":18.821426863378235},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($B73-$B$73)*'Irr Sorghum Seed'!$D$24)/$B73","v":21.304746014688348},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($C73-$C$73)*'Irr Sorghum Seed'!$D$24)/$C73","v":22.163383745633627},{"$f":"IF($D73=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($D73-$D$73)*'Irr Sorghum Seed'!$D$24)/$D73)","v":19.561451227617638}]
[1.1000000000000001,{"$f":"'Irr Sorghum Seed'!$B$9*$A74","v":49.500000000000007},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$A74","v":33.164999999999999},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$A74","v":16.335000000000004},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($B74-$B$73)*'Irr Sorghum Seed'!$D$24)/$B74","v":15.64815294264597},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($C74-$C$73)*'Irr Sorghum Seed'!$D$24)/$C74","v":17.21402442125294},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($B74-$B$73)*'Irr Sorghum Seed'!$D$24)/$B74","v":19.471587286080311},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($C74-$C$73)*'Irr Sorghum Seed'!$D$24)/$C74","v":20.252167041485112},{"$f":"IF($D74=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($D74-$D$73)*'Irr Sorghum Seed'!$D$24)/$D74)","v":17.886773843288758}]
[1.25,{"$f":"'Irr Sorghum Seed'!$B$9*$A75","v":56.25},{"$f":"'Irr Sorghum Seed'!$B$9*(1-'Irr Sorghum Seed'!$E$9)*$A75","v":37.6875},{"$f":"'Irr Sorghum Seed'!$B$9*'Irr Sorghum Seed'!$E$9*$A75","v":18.5625},{"$f":"('Irr Sorghum Seed'!$F$46-'Irr Sorghum'!$F$10+($B75-$B$73)*'Irr Sorghum Seed'!$D$24)/$B75","v":13.907174589528456},{"$f":"('Irr Sorghum Seed'!$G$46-'Irr Sorghum'!$F$10+($C75-$C$73)*'Irr Sorghum Seed'!$D$24)/$C75","v":15.285141490702589},{"$f":"('Irr Sorghum Seed'!$F$60-'Irr Sorghum'!$F$10+($B75-$B$73)*'Irr Sorghum Seed'!$D$24)/$B75","v":17.271796811750679},{"$f":"('Irr Sorghum Seed'!$G$60-'Irr Sorghum'!$F$10+($C75-$C$73)*'Irr Sorghum Seed'!$D$24)/$C75","v":17.958706996506901},{"$f":"IF($D75=0, \"N/A\", ('Irr Sorghum Seed'!$H$60-'Irr Sorghum'!$F$10+($D75-$D$73)*'Irr Sorghum Seed'!$D$24)/$D75)","v":15.877160982094113}]
[]
[{"$f":"'Irr Sorghum Silage'!A3:H3","v":"Irrigated Sorghum Silage"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","TON",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Sorghum Silage'!$B$9*$A80","v":15.75},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A80","v":10.552499999999998},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A80","v":5.1975000000000007},{"$f":"('Irr Sorghum Silage'!F$46+(B80-B$82)*('Irr Sorghum Silage'!$D$24))/B80","v":50.721201045023605},{"$f":"('Irr Sorghum Silage'!G$46+(C80-C$82)*('Irr Sorghum Silage'!$D$24))/C80","v":66.199797999974592},{"$f":"('Irr Sorghum Silage'!F$60+(B80-B$82)*('Irr Sorghum Silage'!$D$24))/B80","v":62.508502632325204},{"$f":"('Irr Sorghum Silage'!G$60+(C80-C$82)*('Irr Sorghum Silage'!$D$24))/C80","v":75.406147206323794},{"$f":"IF($D80=0,\"N/A\",('Irr Sorghum Silage'!H$60+(D80-D$82)*('Irr Sorghum Silage'!$D$24))/D80)","v":36.322375769964445}]
[0.9,{"$f":"'Irr Sorghum Silage'!$B$9*$A81","v":18.900000000000002},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A81","v":12.662999999999998},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A81","v":6.237000000000001},{"$f":"('Irr Sorghum Silage'!F$46+(B81-B$82)*('Irr Sorghum Silage'!$D$24))/B81","v":44.294334204186342},{"$f":"('Irr Sorghum Silage'!G$46+(C81-C$82)*('Irr Sorghum Silage'!$D$24))/C81","v":57.193164999978826},{"$f":"('Irr Sorghum Silage'!F$60+(B81-B$82)*('Irr Sorghum Silage'!$D$24))/B81","v":54.117085526937664},{"$f":"('Irr Sorghum Silage'!G$60+(C81-C$82)*('Irr Sorghum Silage'!$D$24))/C81","v":64.865122671936504},{"$f":"IF($D81=0,\"N/A\",('Irr Sorghum Silage'!H$60+(D81-D$82)*('Irr Sorghum Silage'!$D$24))/D81)","v":32.295313141637045}]
[1,{"$f":"'Irr Sorghum Silage'!$B$9*$A82","v":21},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A82","v":14.069999999999999},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A82","v":6.9300000000000006},{"$f":"('Irr Sorghum Silage'!F$46+(B82-B$82)*('Irr Sorghum Silage'!$D$24))/B82","v":41.08090078376771},{"$f":"('Irr Sorghum Silage'!G$46+(C82-C$82)*('Irr Sorghum Silage'!$D$24))/C82","v":52.68984849998094},{"$f":"('Irr Sorghum Silage'!F$60+(B82-B$82)*('Irr Sorghum Silage'!$D$24))/B82","v":49.921376974243898},{"$f":"('Irr Sorghum Silage'!G$60+(C82-C$82)*('Irr Sorghum Silage'!$D$24))/C82","v":59.594610404742845},{"$f":"IF($D82=0,\"N/A\",('Irr Sorghum Silage'!H$60+(D82-D$82)*('Irr Sorghum Silage'!$D$24))/D82)","v":30.281781827473338}]
[1.1000000000000001,{"$f":"'Irr Sorghum Silage'!$B$9*$A83","v":23.1},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A83","v":15.477},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A83","v":7.6230000000000011},{"$f":"('Irr Sorghum Silage'!F$46+(B83-B$82)*('Irr Sorghum Silage'!$D$24))/B83","v":38.451727985243373},{"$f":"('Irr Sorghum Silage'!G$46+(C83-C$82)*('Irr Sorghum Silage'!$D$24))/C83","v":49.005316818164488},{"$f":"('Irr Sorghum Silage'!F$60+(B83-B$82)*('Irr Sorghum Silage'!$D$24))/B83","v":46.48852452203991},{"$f":"('Irr Sorghum Silage'!G$60+(C83-C$82)*('Irr Sorghum Silage'!$D$24))/C83","v":55.28237309522077},{"$f":"IF($D83=0,\"N/A\",('Irr Sorghum Silage'!H$60+(D83-D$82)*('Irr Sorghum Silage'!$D$24))/D83)","v":28.634347115884854}]
[1.25,{"$f":"'Irr Sorghum Silage'!$B$9*$A84","v":26.25},{"$f":"'Irr Sorghum Silage'!$B$9*(1-'Irr Sorghum Silage'!$E$9)*$A84","v":17.587499999999999},{"$f":"'Irr Sorghum Silage'!$B$9*'Irr Sorghum Silage'!$E$9*$A84","v":8.6625000000000014},{"$f":"('Irr Sorghum Silage'!F$46+(B84-B$82)*('Irr Sorghum Silage'!$D$24))/B84","v":35.296720627014167},{"$f":"('Irr Sorghum Silage'!G$46+(C84-C$82)*('Irr Sorghum Silage'!$D$24))/C84","v":44.583878799984753},{"$f":"('Irr Sorghum Silage'!F$60+(B84-B$82)*('Irr Sorghum Silage'!$D$24))/B84","v":42.369101579395121},{"$f":"('Irr Sorghum Silage'!G$60+(C84-C$82)*('Irr Sorghum Silage'!$D$24))/C84","v":50.107688323794271},{"$f":"IF($D84=0,\"N/A\",('Irr Sorghum Silage'!H$60+(D84-D$82)*('Irr Sorghum Silage'!$D$24))/D84)","v":26.657425461978669}]
[]
[{"$f":"'Irr Sorghum Sudangrass'!A3:H3","v":"Irrigated Sorghum Sudangrass"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$A89","v":600},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$A89","v":402},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$A89","v":198},{"$f":"('Irr Sorghum Sudangrass'!F$46+(B89-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B89","v":0.71762039705073177},{"$f":"('Irr Sorghum Sudangrass'!G$46+(C89-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C89","v":0.79546583269311943},{"$f":"('Irr Sorghum Sudangrass'!F$60+(B89-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B89","v":1.0069870637173983},{"$f":"('Irr Sorghum Sudangrass'!G$60+(C89-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C89","v":1.0072071262254578},{"$f":"IF($D89=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(D89-D$91)*('Irr Sorghum Sudangrass'!$D$24))/D89)","v":1.0065402701404287}]
[0.9,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$A90","v":720},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$A90","v":482.40000000000003},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$A90","v":237.6},{"$f":"('Irr Sorghum Sudangrass'!F$46+(B90-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B90","v":0.59801699754227644},{"$f":"('Irr Sorghum Sudangrass'!G$46+(C90-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C90","v":0.6628881939109329},{"$f":"('Irr Sorghum Sudangrass'!F$60+(B90-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B90","v":0.83915588643116523},{"$f":"('Irr Sorghum Sudangrass'!G$60+(C90-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C90","v":0.83933927185454815},{"$f":"IF($D90=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(D90-D$91)*('Irr Sorghum Sudangrass'!$D$24))/D90)","v":0.83878355845035724}]
[1,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$A91","v":800},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$A91","v":536},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$A91","v":264},{"$f":"('Irr Sorghum Sudangrass'!F$46+(B91-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B91","v":0.53821529778804877},{"$f":"('Irr Sorghum Sudangrass'!G$46+(C91-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C91","v":0.59659937451983958},{"$f":"('Irr Sorghum Sudangrass'!F$60+(B91-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B91","v":0.75524029778804869},{"$f":"('Irr Sorghum Sudangrass'!G$60+(C91-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C91","v":0.75540534466909337},{"$f":"IF($D91=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(D91-D$91)*('Irr Sorghum Sudangrass'!$D$24))/D91)","v":0.75490520260532146}]
[1.1000000000000001,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$A92","v":880.00000000000011},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$A92","v":589.6},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$A92","v":290.40000000000003},{"$f":"('Irr Sorghum Sudangrass'!F$46+(B92-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B92","v":0.48928663435277159},{"$f":"('Irr Sorghum Sudangrass'!G$46+(C92-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C92","v":0.54236306774530874},{"$f":"('Irr Sorghum Sudangrass'!F$60+(B92-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B92","v":0.68658208889822603},{"$f":"('Irr Sorghum Sudangrass'!G$60+(C92-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C92","v":0.68673213151735757},{"$f":"IF($D92=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(D92-D$91)*('Irr Sorghum Sudangrass'!$D$24))/D92)","v":0.6862774569139285}]
[1.25,{"$f":"'Irr Sorghum Sudangrass'!$B$9*$A93","v":1000},{"$f":"'Irr Sorghum Sudangrass'!$B$9*(1-'Irr Sorghum Sudangrass'!$E$9)*$A93","v":670},{"$f":"'Irr Sorghum Sudangrass'!$B$9*'Irr Sorghum Sudangrass'!$E$9*$A93","v":330},{"$f":"('Irr Sorghum Sudangrass'!F$46+(B93-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B93","v":0.43057223823043905},{"$f":"('Irr Sorghum Sudangrass'!G$46+(C93-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C93","v":0.47727949961587168},{"$f":"('Irr Sorghum Sudangrass'!F$60+(B93-B$91)*('Irr Sorghum Sudangrass'!$D$24))/B93","v":0.60419223823043899},{"$f":"('Irr Sorghum Sudangrass'!G$60+(C93-C$91)*('Irr Sorghum Sudangrass'!$D$24))/C93","v":0.6043242757352747},{"$f":"IF($D93=0,\"N/A\",('Irr Sorghum Sudangrass'!H$60+(D93-D$91)*('Irr Sorghum Sudangrass'!$D$24))/D93)","v":0.60392416208425714}]
[]
[{"$f":"'Irr Soybeans'!A3:H3","v":"Irrigated Soybeans"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","BU",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Soybeans'!$B$9*$A98","v":45},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A98","v":30.15},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A98","v":14.850000000000001},{"$f":"('Irr Soybeans'!F$49+(B98-B$100)*('Irr Soybeans'!$D$27))/B98","v":10.964736764444442},{"$f":"('Irr Soybeans'!G$49+(C98-C$100)*('Irr Soybeans'!$D$27))/C98","v":13.436240782752904},{"$f":"('Irr Soybeans'!F$63+(B98-B$100)*('Irr Soybeans'!$D$27))/B98","v":15.117403431111111},{"$f":"('Irr Soybeans'!G$63+(C98-C$100)*('Irr Soybeans'!$D$27))/C98","v":16.698927349917085},{"$f":"IF($D98=0,\"N/A\",('Irr Soybeans'!H$63+(D98-D$100)*('Irr Soybeans'!$D$27))/D98)","v":11.906430626262626}]
[0.9,{"$f":"'Irr Soybeans'!$B$9*$A99","v":54},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A99","v":36.18},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A99","v":17.82},{"$f":"('Irr Soybeans'!F$49+(B99-B$100)*('Irr Soybeans'!$D$27))/B99","v":9.2856139703703704},{"$f":"('Irr Soybeans'!G$49+(C99-C$100)*('Irr Soybeans'!$D$27))/C99","v":11.345200652294087},{"$f":"('Irr Soybeans'!F$63+(B99-B$100)*('Irr Soybeans'!$D$27))/B99","v":12.746169525925925},{"$f":"('Irr Soybeans'!G$63+(C99-C$100)*('Irr Soybeans'!$D$27))/C99","v":14.064106124930904},{"$f":"IF($D99=0,\"N/A\",('Irr Soybeans'!H$63+(D99-D$100)*('Irr Soybeans'!$D$27))/D99)","v":10.070358855218855}]
[1,{"$f":"'Irr Soybeans'!$B$9*$A100","v":60},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A100","v":40.199999999999996},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A100","v":19.8},{"$f":"('Irr Soybeans'!F$49+(B100-B$100)*('Irr Soybeans'!$D$27))/B100","v":8.4460525733333327},{"$f":"('Irr Soybeans'!G$49+(C100-C$100)*('Irr Soybeans'!$D$27))/C100","v":10.299680587064678},{"$f":"('Irr Soybeans'!F$63+(B100-B$100)*('Irr Soybeans'!$D$27))/B100","v":11.560552573333332},{"$f":"('Irr Soybeans'!G$63+(C100-C$100)*('Irr Soybeans'!$D$27))/C100","v":12.746695512437816},{"$f":"IF($D100=0,\"N/A\",('Irr Soybeans'!H$63+(D100-D$100)*('Irr Soybeans'!$D$27))/D100)","v":9.1523229696969697}]
[1.1000000000000001,{"$f":"'Irr Soybeans'!$B$9*$A101","v":66},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A101","v":44.22},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A101","v":21.78},{"$f":"('Irr Soybeans'!F$49+(B101-B$100)*('Irr Soybeans'!$D$27))/B101","v":7.7591387030303025},{"$f":"('Irr Soybeans'!G$49+(C101-C$100)*('Irr Soybeans'!$D$27))/C101","v":9.4442550791497073},{"$f":"('Irr Soybeans'!F$63+(B101-B$100)*('Irr Soybeans'!$D$27))/B101","v":10.590502339393939},{"$f":"('Irr Soybeans'!G$63+(C101-C$100)*('Irr Soybeans'!$D$27))/C101","v":11.668814102216196},{"$f":"IF($D101=0,\"N/A\",('Irr Soybeans'!H$63+(D101-D$100)*('Irr Soybeans'!$D$27))/D101)","v":8.4012026997245179}]
[1.25,{"$f":"'Irr Soybeans'!$B$9*$A102","v":75},{"$f":"'Irr Soybeans'!$B$9*(1-'Irr Soybeans'!$E$9)*$A102","v":50.249999999999993},{"$f":"'Irr Soybeans'!$B$9*'Irr Soybeans'!$E$9*$A102","v":24.75},{"$f":"('Irr Soybeans'!F$49+(B102-B$100)*('Irr Soybeans'!$D$27))/B102","v":6.9348420586666668},{"$f":"('Irr Soybeans'!G$49+(C102-C$100)*('Irr Soybeans'!$D$27))/C102","v":8.4177444696517441},{"$f":"('Irr Soybeans'!F$63+(B102-B$100)*('Irr Soybeans'!$D$27))/B102","v":9.426442058666666},{"$f":"('Irr Soybeans'!G$63+(C102-C$100)*('Irr Soybeans'!$D$27))/C102","v":10.375356409950252},{"$f":"IF($D102=0,\"N/A\",('Irr Soybeans'!H$63+(D102-D$100)*('Irr Soybeans'!$D$27))/D102)","v":7.4998583757575759}]
[]
[{"$f":"'Irr Sunflowers-Confection'!A3:H3","v":"Irrigated Sunflowers-Confectionary "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A107","v":13.5},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A107","v":9.0449999999999982},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A107","v":4.4550000000000001},{"$f":"('Irr Sunflowers-Confection'!F$49+(B107-B$109)*('Irr Sunflowers-Confection'!$D$26))/B107","v":46.552194555555538},{"$f":"('Irr Sunflowers-Confection'!G$49+(C107-C$109)*('Irr Sunflowers-Confection'!$D$26))/C107","v":52.693191517412941},{"$f":"('Irr Sunflowers-Confection'!F$63+(B107-B$109)*('Irr Sunflowers-Confection'!$D$26))/B107","v":59.083305666666647},{"$f":"('Irr Sunflowers-Confection'!G$63+(C107-C$109)*('Irr Sunflowers-Confection'!$D$26))/C107","v":61.611931152570492},{"$f":"IF($D107=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(D107-D$109)*('Irr Sunflowers-Confection'!$D$26))/D107)","v":53.949429680134678}]
[0.9,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A108","v":16.2},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A108","v":10.853999999999999},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A108","v":5.3460000000000001},{"$f":"('Irr Sunflowers-Confection'!F$49+(B108-B$109)*('Irr Sunflowers-Confection'!$D$26))/B108","v":38.896828796296283},{"$f":"('Irr Sunflowers-Confection'!G$49+(C108-C$109)*('Irr Sunflowers-Confection'!$D$26))/C108","v":44.014326264510778},{"$f":"('Irr Sunflowers-Confection'!F$63+(B108-B$109)*('Irr Sunflowers-Confection'!$D$26))/B108","v":49.339421388888873},{"$f":"('Irr Sunflowers-Confection'!G$63+(C108-C$109)*('Irr Sunflowers-Confection'!$D$26))/C108","v":51.446609293808734},{"$f":"IF($D108=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(D108-D$109)*('Irr Sunflowers-Confection'!$D$26))/D108)","v":45.061191400112236}]
[1,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A109","v":18},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A109","v":12.059999999999999},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A109","v":5.94},{"$f":"('Irr Sunflowers-Confection'!F$49+(B109-B$109)*('Irr Sunflowers-Confection'!$D$26))/B109","v":35.069145916666656},{"$f":"('Irr Sunflowers-Confection'!G$49+(C109-C$109)*('Irr Sunflowers-Confection'!$D$26))/C109","v":39.6748936380597},{"$f":"('Irr Sunflowers-Confection'!F$63+(B109-B$109)*('Irr Sunflowers-Confection'!$D$26))/B109","v":44.467479249999982},{"$f":"('Irr Sunflowers-Confection'!G$63+(C109-C$109)*('Irr Sunflowers-Confection'!$D$26))/C109","v":46.363948364427863},{"$f":"IF($D109=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(D109-D$109)*('Irr Sunflowers-Confection'!$D$26))/D109)","v":40.617072260101011}]
[1.1000000000000001,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A110","v":19.8},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A110","v":13.266},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A110","v":6.5340000000000007},{"$f":"('Irr Sunflowers-Confection'!F$49+(B110-B$109)*('Irr Sunflowers-Confection'!$D$26))/B110","v":31.937405378787865},{"$f":"('Irr Sunflowers-Confection'!G$49+(C110-C$109)*('Irr Sunflowers-Confection'!$D$26))/C110","v":36.124448761872451},{"$f":"('Irr Sunflowers-Confection'!F$63+(B110-B$109)*('Irr Sunflowers-Confection'!$D$26))/B110","v":40.481344772727255},{"$f":"('Irr Sunflowers-Confection'!G$63+(C110-C$109)*('Irr Sunflowers-Confection'!$D$26))/C110","v":42.205407604025318},{"$f":"IF($D110=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(D110-D$109)*('Irr Sunflowers-Confection'!$D$26))/D110)","v":36.980974781910007}]
[1.25,{"$f":"'Irr Sunflowers-Confection'!$B$9*$A111","v":22.5},{"$f":"'Irr Sunflowers-Confection'!$B$9*(1-'Irr Sunflowers-Confection'!$E$9)*$A111","v":15.074999999999999},{"$f":"'Irr Sunflowers-Confection'!$B$9*'Irr Sunflowers-Confection'!$E$9*$A111","v":7.4250000000000007},{"$f":"('Irr Sunflowers-Confection'!F$49+(B111-B$109)*('Irr Sunflowers-Confection'!$D$26))/B111","v":28.179316733333319},{"$f":"('Irr Sunflowers-Confection'!G$49+(C111-C$109)*('Irr Sunflowers-Confection'!$D$26))/C111","v":31.863914910447761},{"$f":"('Irr Sunflowers-Confection'!F$63+(B111-B$109)*('Irr Sunflowers-Confection'!$D$26))/B111","v":35.697983399999984},{"$f":"('Irr Sunflowers-Confection'!G$63+(C111-C$109)*('Irr Sunflowers-Confection'!$D$26))/C111","v":37.215158691542285},{"$f":"IF($D111=0, \"N/A\", ('Irr Sunflowers-Confection'!H$63+(D111-D$109)*('Irr Sunflowers-Confection'!$D$26))/D111)","v":32.617657808080807}]
[]
[{"$f":"'Irr Sunflowers-Oilseed'!A3:H3","v":"Irrigated Sunflowers-Oilseed "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A116","v":15},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A116","v":10.049999999999999},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A116","v":4.95},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(B116-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B116","v":41.808757499999977},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(C116-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C116","v":45.783201320895522},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(B116-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B116","v":53.086757499999983},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(C116-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C116","v":53.810066992537308},{"$f":"IF($D116=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(D116-D$118)*('Irr Sunflowers-Oilseed'!$D$25))/D116)","v":51.618220045454557}]
[0.9,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A117","v":18},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A117","v":12.059999999999999},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A117","v":5.94},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(B117-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B117","v":34.943964583333319},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(C117-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C117","v":38.256001100746268},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(B117-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B117","v":44.342297916666652},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(C117-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C117","v":44.94505582711443},{"$f":"IF($D117=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(D117-D$118)*('Irr Sunflowers-Oilseed'!$D$25))/D117)","v":43.118516704545463}]
[1,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A118","v":20},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A118","v":13.399999999999999},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A118","v":6.6000000000000005},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(B118-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B118","v":31.511568124999986},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(C118-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C118","v":34.492400990671641},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(B118-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B118","v":39.97006812499999},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(C118-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C118","v":40.512550244402981},{"$f":"IF($D118=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(D118-D$118)*('Irr Sunflowers-Oilseed'!$D$25))/D118)","v":38.868665034090917}]
[1.1000000000000001,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A119","v":22},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A119","v":14.74},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A119","v":7.2600000000000016},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(B119-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B119","v":28.703243749999988},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(C119-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C119","v":31.413091809701488},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(B119-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B119","v":36.392789204545444},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(C119-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C119","v":36.885954767639063},{"$f":"IF($D119=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(D119-D$118)*('Irr Sunflowers-Oilseed'!$D$25))/D119)","v":35.391513667355369}]
[1.25,{"$f":"'Irr Sunflowers-Oilseed'!$B$9*$A120","v":25},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*(1-'Irr Sunflowers-Oilseed'!$E$9)*$A120","v":16.75},{"$f":"'Irr Sunflowers-Oilseed'!$B$9*'Irr Sunflowers-Oilseed'!$E$9*$A120","v":8.25},{"$f":"('Irr Sunflowers-Oilseed'!F$48+(B120-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B120","v":25.333254499999988},{"$f":"('Irr Sunflowers-Oilseed'!G$48+(C120-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C120","v":27.71792079253731},{"$f":"('Irr Sunflowers-Oilseed'!F$62+(B120-B$118)*('Irr Sunflowers-Oilseed'!$D$25))/B120","v":32.100054499999992},{"$f":"('Irr Sunflowers-Oilseed'!G$62+(C120-C$118)*('Irr Sunflowers-Oilseed'!$D$25))/C120","v":32.53404019552238},{"$f":"IF($D120=0, \"N/A\", ('Irr Sunflowers-Oilseed'!H$62+(D120-D$118)*('Irr Sunflowers-Oilseed'!$D$25))/D120)","v":31.218932027272736}]
[]
[{"$f":"'Irr Triticale Silage'!A3:H3","v":"Irrigated Triticale Silage"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Triticale Silage'!$B$9*$A125","v":7.5},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$A125","v":5.0249999999999995},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$A125","v":2.4750000000000001},{"$f":"('Irr Triticale Silage'!F$46+(B125-B$127)*('Irr Triticale Silage'!$D$24))/B125","v":60.590059582439018},{"$f":"('Irr Triticale Silage'!G$46+(C125-C$127)*('Irr Triticale Silage'!$D$24))/C125","v":78.891377394976345},{"$f":"('Irr Triticale Silage'!F$60+(B125-B$127)*('Irr Triticale Silage'!$D$24))/B125","v":84.323392915772345},{"$f":"('Irr Triticale Silage'!G$60+(C125-C$127)*('Irr Triticale Silage'!$D$24))/C125","v":96.702322668608176},{"$f":"IF($D125=0,\"N/A\",('Irr Triticale Silage'!H$60+(D125-D$127)*('Irr Triticale Silage'!$D$24))/D125)","v":59.190414326681449}]
[0.9,{"$f":"'Irr Triticale Silage'!$B$9*$A126","v":9},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$A126","v":6.0299999999999994},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$A126","v":2.97},{"$f":"('Irr Triticale Silage'!F$46+(B126-B$127)*('Irr Triticale Silage'!$D$24))/B126","v":52.241716318699183},{"$f":"('Irr Triticale Silage'!G$46+(C126-C$127)*('Irr Triticale Silage'!$D$24))/C126","v":67.492814495813604},{"$f":"('Irr Triticale Silage'!F$60+(B126-B$127)*('Irr Triticale Silage'!$D$24))/B126","v":72.019494096476961},{"$f":"('Irr Triticale Silage'!G$60+(C126-C$127)*('Irr Triticale Silage'!$D$24))/C126","v":82.335268890506811},{"$f":"IF($D126=0,\"N/A\",('Irr Triticale Silage'!H$60+(D126-D$127)*('Irr Triticale Silage'!$D$24))/D126)","v":51.075345272234536}]
[1,{"$f":"'Irr Triticale Silage'!$B$9*$A127","v":10},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$A127","v":6.6999999999999993},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$A127","v":3.3000000000000003},{"$f":"('Irr Triticale Silage'!F$46+(B127-B$127)*('Irr Triticale Silage'!$D$24))/B127","v":48.067544686829265},{"$f":"('Irr Triticale Silage'!G$46+(C127-C$127)*('Irr Triticale Silage'!$D$24))/C127","v":61.793533046232248},{"$f":"('Irr Triticale Silage'!F$60+(B127-B$127)*('Irr Triticale Silage'!$D$24))/B127","v":65.867544686829262},{"$f":"('Irr Triticale Silage'!G$60+(C127-C$127)*('Irr Triticale Silage'!$D$24))/C127","v":75.151742001456128},{"$f":"IF($D127=0,\"N/A\",('Irr Triticale Silage'!H$60+(D127-D$127)*('Irr Triticale Silage'!$D$24))/D127)","v":47.017810745011083}]
[1.1000000000000001,{"$f":"'Irr Triticale Silage'!$B$9*$A128","v":11},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$A128","v":7.37},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$A128","v":3.6300000000000008},{"$f":"('Irr Triticale Silage'!F$46+(B128-B$127)*('Irr Triticale Silage'!$D$24))/B128","v":44.652313351662968},{"$f":"('Irr Triticale Silage'!G$46+(C128-C$127)*('Irr Triticale Silage'!$D$24))/C128","v":57.130484587483863},{"$f":"('Irr Triticale Silage'!F$60+(B128-B$127)*('Irr Triticale Silage'!$D$24))/B128","v":60.834131533481148},{"$f":"('Irr Triticale Silage'!G$60+(C128-C$127)*('Irr Triticale Silage'!$D$24))/C128","v":69.274310910414655},{"$f":"IF($D128=0,\"N/A\",('Irr Triticale Silage'!H$60+(D128-D$127)*('Irr Triticale Silage'!$D$24))/D128)","v":43.698009768191888}]
[1.25,{"$f":"'Irr Triticale Silage'!$B$9*$A129","v":12.5},{"$f":"'Irr Triticale Silage'!$B$9*(1-'Irr Triticale Silage'!$E$9)*$A129","v":8.375},{"$f":"'Irr Triticale Silage'!$B$9*'Irr Triticale Silage'!$E$9*$A129","v":4.125},{"$f":"('Irr Triticale Silage'!F$46+(B129-B$127)*('Irr Triticale Silage'!$D$24))/B129","v":40.554035749463409},{"$f":"('Irr Triticale Silage'!G$46+(C129-C$127)*('Irr Triticale Silage'!$D$24))/C129","v":51.534826436985803},{"$f":"('Irr Triticale Silage'!F$60+(B129-B$127)*('Irr Triticale Silage'!$D$24))/B129","v":54.794035749463411},{"$f":"('Irr Triticale Silage'!G$60+(C129-C$127)*('Irr Triticale Silage'!$D$24))/C129","v":62.221393601164905},{"$f":"IF($D129=0,\"N/A\",('Irr Triticale Silage'!H$60+(D129-D$127)*('Irr Triticale Silage'!$D$24))/D129)","v":39.714248596008865}]
[]
[{"$f":"'Irr Wheat'!A3:H3","v":"Irrigated Wheat"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","BU",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Wheat'!$B$9*$A134","v":37.5},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A134","v":25.125},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A134","v":12.375},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($B134-$B$136)*'Irr Wheat'!$D$25)/$B134","v":8.4234222357385384},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($C134-$C$136)*'Irr Wheat'!$D$25)/$C134","v":10.271537480643609},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($B134-$B$136)*'Irr Wheat'!$D$25)/$B134","v":13.170088902405201},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($C134-$C$136)*'Irr Wheat'!$D$25)/$C134","v":13.833726535369978},{"$f":"IF($D134=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($D134-$D$136)*'Irr Wheat'!$D$25)/$D134)","v":11.822703405173689}]
[0.9,{"$f":"'Irr Wheat'!$B$9*$A135","v":45},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A135","v":30.150000000000002},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A135","v":14.85},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($B135-$B$136)*'Irr Wheat'!$D$25)/$B135","v":7.1545185297821146},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($C135-$C$136)*'Irr Wheat'!$D$25)/$C135","v":8.6946145672030077},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($B135-$B$136)*'Irr Wheat'!$D$25)/$B135","v":11.110074085337668},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($C135-$C$136)*'Irr Wheat'!$D$25)/$C135","v":11.663105446141646},{"$f":"IF($D135=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($D135-$D$136)*'Irr Wheat'!$D$25)/$D135)","v":9.9872528376447409}]
[1,{"$f":"'Irr Wheat'!$B$9*$A136","v":50},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A136","v":33.5},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A136","v":16.5},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($B136-$B$136)*'Irr Wheat'!$D$25)/$B136","v":6.5200666768039035},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($C136-$C$136)*'Irr Wheat'!$D$25)/$C136","v":7.9061531104827072},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($B136-$B$136)*'Irr Wheat'!$D$25)/$B136","v":10.080066676803902},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($C136-$C$136)*'Irr Wheat'!$D$25)/$C136","v":10.577794901527483},{"$f":"IF($D136=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($D136-$D$136)*'Irr Wheat'!$D$25)/$D136)","v":9.0695275538802669}]
[1.1000000000000001,{"$f":"'Irr Wheat'!$B$9*$A137","v":55.000000000000007},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A137","v":36.85},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A137","v":18.150000000000002},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($B137-$B$136)*'Irr Wheat'!$D$25)/$B137","v":6.0009697061853666},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($C137-$C$136)*'Irr Wheat'!$D$25)/$C137","v":7.2610482822570068},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($B137-$B$136)*'Irr Wheat'!$D$25)/$B137","v":9.2373333425490003},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($C137-$C$136)*'Irr Wheat'!$D$25)/$C137","v":9.6898135468431672},{"$f":"IF($D137=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($D137-$D$136)*'Irr Wheat'!$D$25)/$D137)","v":8.3186614126184235}]
[1.25,{"$f":"'Irr Wheat'!$B$9*$A138","v":62.5},{"$f":"'Irr Wheat'!$B$9*(1-'Irr Wheat'!$E$9)*$A138","v":41.875},{"$f":"'Irr Wheat'!$B$9*'Irr Wheat'!$E$9*$A138","v":20.625},{"$f":"('Irr Wheat'!$F$47-'Irr Wheat'!$F$10+($B138-$B$136)*'Irr Wheat'!$D$25)/$B138","v":5.3780533414431231},{"$f":"('Irr Wheat'!$G$47-'Irr Wheat'!$G$10+($C138-$C$136)*'Irr Wheat'!$D$25)/$C138","v":6.486922488386166},{"$f":"('Irr Wheat'!$F$61-'Irr Wheat'!$F$10+($B138-$B$136)*'Irr Wheat'!$D$25)/$B138","v":8.2260533414431212},{"$f":"('Irr Wheat'!$G$61-'Irr Wheat'!$G$10+($C138-$C$136)*'Irr Wheat'!$D$25)/$C138","v":8.6242359212219863},{"$f":"IF($D138=0, \"N/A\", ('Irr Wheat'!$H$61-'Irr Wheat'!$H$10+($D138-$D$136)*'Irr Wheat'!$D$25)/$D138)","v":7.4176220431042141}]
[]
[{"$f":"'Irr Other Crop'!A3:H3","v":"Irrigated Other Crop"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Irr Other Crop'!$B$9*$A143","v":0},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$A143","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$A143","v":0},{"$f":"IF($B143=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($B143-$B$145)*'Irr Other Crop'!$D$26)/$B143)","v":"N/A"},{"$f":"IF($B143=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($C143-$C$145)*'Irr Other Crop'!$D$26)/$C143)","v":"N/A"},{"$f":"IF($B143=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($B143-$B$145)*'Irr Other Crop'!$D$26)/$B143)","v":"N/A"},{"$f":"IF($B143=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($C143-$C$145)*'Irr Other Crop'!$D$26)/$C143)","v":"N/A"},{"$f":"IF($D143=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($D143-$D$145)*'Irr Other Crop'!$D$26)/$D143)","v":"N/A"}]
[0.9,{"$f":"'Irr Other Crop'!$B$9*$A144","v":0},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$A144","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$A144","v":0},{"$f":"IF($B144=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($B144-$B$145)*'Irr Other Crop'!$D$26)/$B144)","v":"N/A"},{"$f":"IF($B144=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($C144-$C$145)*'Irr Other Crop'!$D$26)/$C144)","v":"N/A"},{"$f":"IF($B144=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($B144-$B$145)*'Irr Other Crop'!$D$26)/$B144)","v":"N/A"},{"$f":"IF($B144=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($C144-$C$145)*'Irr Other Crop'!$D$26)/$C144)","v":"N/A"},{"$f":"IF($D144=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($D144-$D$145)*'Irr Other Crop'!$D$26)/$D144)","v":"N/A"}]
[1,{"$f":"'Irr Other Crop'!$B$9*$A145","v":0},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$A145","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$A145","v":0},{"$f":"IF($B145=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($B145-$B$145)*'Irr Other Crop'!$D$26)/$B145)","v":"N/A"},{"$f":"IF($B145=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($C145-$C$145)*'Irr Other Crop'!$D$26)/$C145)","v":"N/A"},{"$f":"IF($B145=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($B145-$B$145)*'Irr Other Crop'!$D$26)/$B145)","v":"N/A"},{"$f":"IF($B145=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($C145-$C$145)*'Irr Other Crop'!$D$26)/$C145)","v":"N/A"},{"$f":"IF($D145=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($D145-$D$145)*'Irr Other Crop'!$D$26)/$D145)","v":"N/A"}]
[1.1000000000000001,{"$f":"'Irr Other Crop'!$B$9*$A146","v":0},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$A146","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$A146","v":0},{"$f":"IF($B146=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($B146-$B$145)*'Irr Other Crop'!$D$26)/$B146)","v":"N/A"},{"$f":"IF($B146=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($C146-$C$145)*'Irr Other Crop'!$D$26)/$C146)","v":"N/A"},{"$f":"IF($B146=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($B146-$B$145)*'Irr Other Crop'!$D$26)/$B146)","v":"N/A"},{"$f":"IF($B146=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($C146-$C$145)*'Irr Other Crop'!$D$26)/$C146)","v":"N/A"},{"$f":"IF($D146=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($D146-$D$145)*'Irr Other Crop'!$D$26)/$D146)","v":"N/A"}]
[1.25,{"$f":"'Irr Other Crop'!$B$9*$A147","v":0},{"$f":"'Irr Other Crop'!$B$9*(1-'Irr Other Crop'!$E$9)*$A147","v":0},{"$f":"'Irr Other Crop'!$B$9*'Irr Other Crop'!$E$9*$A147","v":0},{"$f":"IF($B147=0, \"N/A\", ('Irr Other Crop'!$F$48-'Irr Other Crop'!$F$10+($B147-$B$145)*'Irr Other Crop'!$D$26)/$B147)","v":"N/A"},{"$f":"IF($B147=0, \"N/A\",('Irr Other Crop'!$G$48-'Irr Other Crop'!$G$10+($C147-$C$145)*'Irr Other Crop'!$D$26)/$C147)","v":"N/A"},{"$f":"IF($B147=0, \"N/A\",('Irr Other Crop'!$F$62-'Irr Other Crop'!$F$10+($B147-$B$145)*'Irr Other Crop'!$D$26)/$B147)","v":"N/A"},{"$f":"IF($B147=0, \"N/A\",('Irr Other Crop'!$G$62-'Irr Other Crop'!$G$10+($C147-$C$145)*'Irr Other Crop'!$D$26)/$C147)","v":"N/A"},{"$f":"IF($D147=0, \"N/A\", ('Irr Other Crop'!$H$62-'Irr Other Crop'!$H$10+($D147-$D$145)*'Irr Other Crop'!$D$26)/$D147)","v":"N/A"}]
[]
[{"$f":"'Dry Canola'!$A$3:$H$3","v":"Dryland Canola"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Canola'!$B$9*$A152","v":8.25},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$A152","v":5.5274999999999999},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$A152","v":2.7225000000000001},{"$f":"('Dry Canola'!$F$45+($B152-B$154)*'Dry Canola'!$D$27)/$B152","v":27.929545503030297},{"$f":"('Dry Canola'!$G$45+($C152-C$154)*'Dry Canola'!$D$27)/$C152","v":34.600596870194487},{"$f":"('Dry Canola'!$F$59+($B152-B$154)*'Dry Canola'!$D$27)/$B152","v":34.121060654545452},{"$f":"('Dry Canola'!$G$59+($C152-C$154)*'Dry Canola'!$D$27)/$C152","v":37.971017494346448},{"$f":"IF($D152=0, \"N/A\", ('Dry Canola'!$H$59+($D152-D$154)*'Dry Canola'!$D$27)/$D152)","v":26.304481616161617}]
[0.9,{"$f":"'Dry Canola'!$B$9*$A153","v":9.9},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$A153","v":6.6329999999999991},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$A153","v":3.2670000000000003},{"$f":"('Dry Canola'!$F$45+($B153-B$154)*'Dry Canola'!$D$27)/$B153","v":23.377954585858586},{"$f":"('Dry Canola'!$G$45+($C153-C$154)*'Dry Canola'!$D$27)/$C153","v":28.937164058495405},{"$f":"('Dry Canola'!$F$59+($B153-B$154)*'Dry Canola'!$D$27)/$B153","v":28.537550545454543},{"$f":"('Dry Canola'!$G$59+($C153-C$154)*'Dry Canola'!$D$27)/$C153","v":31.745847911955376},{"$f":"IF($D153=0, \"N/A\", ('Dry Canola'!$H$59+($D153-D$154)*'Dry Canola'!$D$27)/$D153)","v":22.02373468013468}]
[1,{"$f":"'Dry Canola'!$B$9*$A154","v":11},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$A154","v":7.3699999999999992},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$A154","v":3.6300000000000003},{"$f":"('Dry Canola'!$F$45+($B154-B$154)*'Dry Canola'!$D$27)/$B154","v":21.102159127272724},{"$f":"('Dry Canola'!$G$45+($C154-C$154)*'Dry Canola'!$D$27)/$C154","v":26.105447652645864},{"$f":"('Dry Canola'!$F$59+($B154-B$154)*'Dry Canola'!$D$27)/$B154","v":25.745795490909089},{"$f":"('Dry Canola'!$G$59+($C154-C$154)*'Dry Canola'!$D$27)/$C154","v":28.633263120759839},{"$f":"IF($D154=0, \"N/A\", ('Dry Canola'!$H$59+($D154-D$154)*'Dry Canola'!$D$27)/$D154)","v":19.883361212121212}]
[1.1000000000000001,{"$f":"'Dry Canola'!$B$9*$A155","v":12.100000000000001},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$A155","v":8.1069999999999993},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$A155","v":3.9930000000000008},{"$f":"('Dry Canola'!$F$45+($B155-B$154)*'Dry Canola'!$D$27)/$B155","v":19.240144661157018},{"$f":"('Dry Canola'!$G$45+($C155-C$154)*'Dry Canola'!$D$27)/$C155","v":23.788588775132602},{"$f":"('Dry Canola'!$F$59+($B155-B$154)*'Dry Canola'!$D$27)/$B155","v":23.461632264462807},{"$f":"('Dry Canola'!$G$59+($C155-C$154)*'Dry Canola'!$D$27)/$C155","v":26.0866028370544},{"$f":"IF($D155=0, \"N/A\", ('Dry Canola'!$H$59+($D155-D$154)*'Dry Canola'!$D$27)/$D155)","v":18.132146556473828}]
[1.25,{"$f":"'Dry Canola'!$B$9*$A156","v":13.75},{"$f":"'Dry Canola'!$B$9*(1-'Dry Canola'!$E$9)*$A156","v":9.2124999999999986},{"$f":"'Dry Canola'!$B$9*'Dry Canola'!$E$9*$A156","v":4.5375000000000005},{"$f":"('Dry Canola'!$F$45+($B156-B$154)*'Dry Canola'!$D$27)/$B156","v":17.00572730181818},{"$f":"('Dry Canola'!$G$45+($C156-C$154)*'Dry Canola'!$D$27)/$C156","v":21.008358122116693},{"$f":"('Dry Canola'!$F$59+($B156-B$154)*'Dry Canola'!$D$27)/$B156","v":20.720636392727272},{"$f":"('Dry Canola'!$G$59+($C156-C$154)*'Dry Canola'!$D$27)/$C156","v":23.030610496607871},{"$f":"IF($D156=0, \"N/A\", ('Dry Canola'!$H$59+($D156-D$154)*'Dry Canola'!$D$27)/$D156)","v":16.030688969696971}]
[]
[{"$f":"'Dry Cotton'!$A$3:$H$3","v":"Dryland Cotton"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Cotton'!$B$9*$A161","v":300},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$A161","v":201},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$A161","v":99},{"$f":"('Dry Cotton'!F$49-B161/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B161-B$163)/100*'Dry Cotton'!$D$30+(B161-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B161","v":1.2457415246876691},{"$f":"('Dry Cotton'!G$49-C161/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C161-C$163)/100*'Dry Cotton'!$D$30+(C161-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C161","v":1.5060182289264747},{"$f":"('Dry Cotton'!F$63-B161/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B161-B$163)/100*'Dry Cotton'!$D$30+(B161-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B161","v":1.4150081913543355},{"$f":"('Dry Cotton'!G$63-C161/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C161-C$163)/100*'Dry Cotton'!$D$30+(C161-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C161","v":1.5985057911155292},{"$f":"IF($D161=0,\"N/A\",('Dry Cotton'!H$63-D161/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D161-D$163)/100*'Dry Cotton'!$D$30+(D161-D$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/D161)","v":1.0424524585058506}]
[0.9,{"$f":"'Dry Cotton'!$B$9*$A162","v":360},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$A162","v":241.20000000000002},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$A162","v":118.8},{"$f":"('Dry Cotton'!F$49-B162/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B162-B$163)/100*'Dry Cotton'!$D$30+(B162-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B162","v":1.0554290833543356},{"$f":"('Dry Cotton'!G$49-C162/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C162-C$163)/100*'Dry Cotton'!$D$30+(C162-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C162","v":1.2723263368866737},{"$f":"('Dry Cotton'!F$63-B162/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B162-B$163)/100*'Dry Cotton'!$D$30+(B162-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B162","v":1.1964846389098911},{"$f":"('Dry Cotton'!G$63-C162/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C162-C$163)/100*'Dry Cotton'!$D$30+(C162-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C162","v":1.3493993053775524},{"$f":"IF($D162=0,\"N/A\",('Dry Cotton'!H$63-D162/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D162-D$163)/100*'Dry Cotton'!$D$30+(D162-D$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/D162)","v":0.88602152820282021}]
[1,{"$f":"'Dry Cotton'!$B$9*$A163","v":400},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$A163","v":268},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$A163","v":132},{"$f":"('Dry Cotton'!F$49-B163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B163-B$163)/100*'Dry Cotton'!$D$30+(B163-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B163","v":0.96027286268766887},{"$f":"('Dry Cotton'!G$49-C163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C163-C$163)/100*'Dry Cotton'!$D$30+(C163-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C163","v":1.1554803908667732},{"$f":"('Dry Cotton'!F$63-B163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B163-B$163)/100*'Dry Cotton'!$D$30+(B163-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B163","v":1.0872228626876688},{"$f":"('Dry Cotton'!G$63-C163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C163-C$163)/100*'Dry Cotton'!$D$30+(C163-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C163","v":1.224846062508564},{"$f":"IF($D163=0,\"N/A\",('Dry Cotton'!H$63-D163/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D163-D$163)/100*'Dry Cotton'!$D$30+(D163-D$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/D163)","v":0.80780606305130509}]
[1.1000000000000001,{"$f":"'Dry Cotton'!$B$9*$A164","v":440.00000000000006},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$A164","v":294.8},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$A164","v":145.20000000000002},{"$f":"('Dry Cotton'!F$49-B164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B164-B$163)/100*'Dry Cotton'!$D$30+(B164-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B164","v":0.88241777305130509},{"$f":"('Dry Cotton'!G$49-C164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C164-C$163)/100*'Dry Cotton'!$D$30+(C164-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C164","v":1.0598791623050363},{"$f":"('Dry Cotton'!F$63-B164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B164-B$163)/100*'Dry Cotton'!$D$30+(B164-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B164","v":0.99782686396039588},{"$f":"('Dry Cotton'!G$63-C164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C164-C$163)/100*'Dry Cotton'!$D$30+(C164-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C164","v":1.1229388637975737},{"$f":"IF($D164=0,\"N/A\",('Dry Cotton'!H$63-D164/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D164-D$163)/100*'Dry Cotton'!$D$30+(D164-D$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/D164)","v":0.74381159156370169}]
[1.25,{"$f":"'Dry Cotton'!$B$9*$A165","v":500},{"$f":"'Dry Cotton'!$B$9*(1-'Dry Cotton'!$E$9)*$A165","v":335},{"$f":"'Dry Cotton'!$B$9*'Dry Cotton'!$E$9*$A165","v":165},{"$f":"('Dry Cotton'!F$49-B165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B165-B$163)/100*'Dry Cotton'!$D$30+(B165-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B165","v":0.78899166548766875},{"$f":"('Dry Cotton'!G$49-C165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C165-C$163)/100*'Dry Cotton'!$D$30+(C165-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C165","v":0.94515768803095224},{"$f":"('Dry Cotton'!F$63-B165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(B165-B$163)/100*'Dry Cotton'!$D$30+(B165-B$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/B165","v":0.89055166548766873},{"$f":"('Dry Cotton'!G$63-C165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(C165-C$163)/100*'Dry Cotton'!$D$30+(C165-C$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/C165","v":1.000650225344385},{"$f":"IF($D165=0,\"N/A\",('Dry Cotton'!H$63-D165/500*'Universal Input Prices'!$B$39/2000*Cottonseed_Price+(D165-D$163)/100*'Dry Cotton'!$D$30+(D165-D$163)/'Dry Cotton'!$B$11/100*'Dry Cotton'!$D$31)/D165)","v":0.66701822577857783}]
[]
[{"$f":"'Dry Sorghum'!$A$3:$H$3","v":"Dryland Sorghum"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Sorghum'!$B$9*$A170","v":18.75},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A170","v":12.5625},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A170","v":6.1875},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($B170-B$172)*'Dry Sorghum'!$D$25)/$B170","v":14.77538883017886},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($C170-C$172)*'Dry Sorghum'!$D$25)/$C170","v":16.574849690357965},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($B170-B$172)*'Dry Sorghum'!$D$25)/$B170","v":17.270855496845527},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($C170-C$172)*'Dry Sorghum'!$D$25)/$C170","v":17.716342227671401},{"$f":"IF($D170=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($D170-D$172)*'Dry Sorghum'!$D$25)/$D170)","v":16.366382437289975}]
[0.9,{"$f":"'Dry Sorghum'!$B$9*$A171","v":22.5},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A171","v":15.075000000000001},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A171","v":7.4249999999999998},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($B171-B$172)*'Dry Sorghum'!$D$25)/$B171","v":12.371157358482384},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($C171-C$172)*'Dry Sorghum'!$D$25)/$C171","v":13.870708075298303},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($B171-B$172)*'Dry Sorghum'!$D$25)/$B171","v":14.45071291403794},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($C171-C$172)*'Dry Sorghum'!$D$25)/$C171","v":14.821951856392831},{"$f":"IF($D171=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($D171-D$172)*'Dry Sorghum'!$D$25)/$D171)","v":13.696985364408313}]
[1,{"$f":"'Dry Sorghum'!$B$9*$A172","v":25},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A172","v":16.75},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A172","v":8.25},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($B172-B$172)*'Dry Sorghum'!$D$25)/$B172","v":11.169041622634145},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($C172-C$172)*'Dry Sorghum'!$D$25)/$C172","v":12.518637267768474},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($B172-B$172)*'Dry Sorghum'!$D$25)/$B172","v":13.040641622634146},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($C172-C$172)*'Dry Sorghum'!$D$25)/$C172","v":13.374756670753548},{"$f":"IF($D172=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($D172-D$172)*'Dry Sorghum'!$D$25)/$D172)","v":12.36228682796748}]
[1.1000000000000001,{"$f":"'Dry Sorghum'!$B$9*$A173","v":27.500000000000004},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A173","v":18.425000000000001},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A173","v":9.0750000000000011},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($B173-B$172)*'Dry Sorghum'!$D$25)/$B173","v":10.185492384212857},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($C173-C$172)*'Dry Sorghum'!$D$25)/$C173","v":11.412397516153158},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($B173-B$172)*'Dry Sorghum'!$D$25)/$B173","v":11.886946929667404},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($C173-C$172)*'Dry Sorghum'!$D$25)/$C173","v":12.190687882503227},{"$f":"IF($D173=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($D173-D$172)*'Dry Sorghum'!$D$25)/$D173)","v":11.270260752697709}]
[1.25,{"$f":"'Dry Sorghum'!$B$9*$A174","v":31.25},{"$f":"'Dry Sorghum'!$B$9*(1-'Dry Sorghum'!$E$9)*$A174","v":20.9375},{"$f":"'Dry Sorghum'!$B$9*'Dry Sorghum'!$E$9*$A174","v":10.3125},{"$f":"('Dry Sorghum'!$F$43-'Irr Sorghum'!$F$10+($B174-B$172)*'Dry Sorghum'!$D$25)/$B174","v":9.0052332981073153},{"$f":"('Dry Sorghum'!$G$43-'Irr Sorghum'!$F$10+($C174-C$172)*'Dry Sorghum'!$D$25)/$C174","v":10.084909814214779},{"$f":"('Dry Sorghum'!$F$57-'Irr Sorghum'!$F$10+($B174-B$172)*'Dry Sorghum'!$D$25)/$B174","v":10.502513298107317},{"$f":"('Dry Sorghum'!$G$57-'Irr Sorghum'!$F$10+($C174-C$172)*'Dry Sorghum'!$D$25)/$C174","v":10.769805336602838},{"$f":"IF($D174=0, \"N/A\", ('Dry Sorghum'!$H$57-'Irr Sorghum'!$F$10+($D174-D$172)*'Dry Sorghum'!$D$25)/$D174)","v":9.9598294623739836}]
[]
[{"$f":"'Dry Sorghum Sudangrass'!$A$3:$H$3","v":"Dryland Sorghum Sudangrass"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$A179","v":252},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$A179","v":168.83999999999997},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$A179","v":83.160000000000011},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($B179-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B179","v":0.59462062508710811},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($C179-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C179","v":0.67396897732591388},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($B179-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B179","v":0.77807300603948915},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($C179-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C179","v":0.75558470819537615},{"$f":"IF($D179=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($D179-D$181)*'Dry Sorghum Sudangrass'!$D$24)/$D179)","v":0.82373106529874818}]
[0.9,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$A180","v":302.40000000000003},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$A180","v":202.60799999999998},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$A180","v":99.792000000000016},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($B180-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B180","v":0.49551718757259},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($C180-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C180","v":0.56164081443826153},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($B180-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B180","v":0.64839417169957414},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($C180-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C180","v":0.62965392349614679},{"$f":"IF($D180=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($D180-D$181)*'Dry Sorghum Sudangrass'!$D$24)/$D180)","v":0.68644255441562352}]
[1,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$A181","v":336},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$A181","v":225.11999999999998},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$A181","v":110.88000000000001},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($B181-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B181","v":0.44596546881533106},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($C181-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C181","v":0.50547673299443541},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($B181-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B181","v":0.5835547545296168},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($C181-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C181","v":0.56668853114653206},{"$f":"IF($D181=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($D181-D$181)*'Dry Sorghum Sudangrass'!$D$24)/$D181)","v":0.61779829897406124}]
[1.1000000000000001,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$A182","v":369.6},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$A182","v":247.63200000000001},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$A182","v":121.96800000000002},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($B182-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B182","v":0.40542315346848273},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($C182-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C182","v":0.45952430272221395},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($B182-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B182","v":0.53050432229965161},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($C182-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C182","v":0.51517139195139272},{"$f":"IF($D182=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($D182-D$181)*'Dry Sorghum Sudangrass'!$D$24)/$D182)","v":0.56163481724914655}]
[1.25,{"$f":"'Dry Sorghum Sudangrass'!$B$9*$A183","v":420},{"$f":"'Dry Sorghum Sudangrass'!$B$9*(1-'Dry Sorghum Sudangrass'!$E$9)*$A183","v":281.39999999999998},{"$f":"'Dry Sorghum Sudangrass'!$B$9*'Dry Sorghum Sudangrass'!$E$9*$A183","v":138.60000000000002},{"$f":"('Dry Sorghum Sudangrass'!$F$42+($B183-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B183","v":0.35677237505226483},{"$f":"('Dry Sorghum Sudangrass'!$G$42+($C183-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C183","v":0.40438138639554833},{"$f":"('Dry Sorghum Sudangrass'!$F$56+($B183-B$181)*'Dry Sorghum Sudangrass'!$D$24)/$B183","v":0.46684380362369349},{"$f":"('Dry Sorghum Sudangrass'!$G$56+($C183-C$181)*'Dry Sorghum Sudangrass'!$D$24)/$C183","v":0.45335082491722567},{"$f":"IF($D183=0, \"N/A\", ('Dry Sorghum Sudangrass'!$H$56+($D183-D$181)*'Dry Sorghum Sudangrass'!$D$24)/$D183)","v":0.49423863917924893}]
[]
[{"$f":"'Dry Sunflowers-Oilseed'!$A$3:$H$3","v":"Dryland Sunflowers-Oilseed "}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A188","v":7.5},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A188","v":5.0249999999999995},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A188","v":2.4750000000000001},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($B188-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B188","v":49.232030520000002},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($C188-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C188","v":55.927139238805978},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($B188-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B188","v":55.168030520000002},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($C188-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C188","v":58.329129288557219},{"$f":"IF($D188=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($D188-D$190)*'Dry Sunflowers-Oilseed'!$D$25)/$D188)","v":48.750042111111107}]
[0.9,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A189","v":9},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A189","v":6.0299999999999994},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A189","v":2.97},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($B189-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B189","v":41.130025433333337},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($C189-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C189","v":46.70928269900498},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($B189-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B189","v":46.076692100000002},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($C189-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C189","v":48.710941073797684},{"$f":"IF($D189=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($D189-D$190)*'Dry Sunflowers-Oilseed'!$D$25)/$D189)","v":40.728368425925922}]
[1,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A190","v":10},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A190","v":6.6999999999999993},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A190","v":3.3000000000000003},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($B190-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B190","v":37.079022890000005},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($C190-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C190","v":42.100354429104478},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($B190-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B190","v":41.531022890000003},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($C190-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C190","v":43.901846966417914},{"$f":"IF($D190=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($D190-D$190)*'Dry Sunflowers-Oilseed'!$D$25)/$D190)","v":36.717531583333326}]
[1.1000000000000001,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A191","v":11},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A191","v":7.37},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A191","v":3.6300000000000008},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($B191-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B191","v":33.764566263636368},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($C191-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C191","v":38.3294131173677},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($B191-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B191","v":37.811838990909095},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($C191-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C191","v":39.967133605834455},{"$f":"IF($D191=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($D191-D$190)*'Dry Sunflowers-Oilseed'!$D$25)/$D191)","v":33.435937803030292}]
[1.25,{"$f":"'Dry Sunflowers-Oilseed'!$B$9*$A192","v":12.5},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*(1-'Dry Sunflowers-Oilseed'!$E$9)*$A192","v":8.375},{"$f":"'Dry Sunflowers-Oilseed'!$B$9*'Dry Sunflowers-Oilseed'!$E$9*$A192","v":4.125},{"$f":"('Dry Sunflowers-Oilseed'!$F$44+($B192-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B192","v":29.787218312000004},{"$f":"('Dry Sunflowers-Oilseed'!$G$44+($C192-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C192","v":33.804283543283582},{"$f":"('Dry Sunflowers-Oilseed'!$F$58+($B192-B$190)*'Dry Sunflowers-Oilseed'!$D$25)/$B192","v":33.348818312000006},{"$f":"('Dry Sunflowers-Oilseed'!$G$58+($C192-C$190)*'Dry Sunflowers-Oilseed'!$D$25)/$C192","v":35.245477573134323},{"$f":"IF($D192=0, \"N/A\", ('Dry Sunflowers-Oilseed'!$H$58+($D192-D$190)*'Dry Sunflowers-Oilseed'!$D$25)/$D192)","v":29.498025266666662}]
[]
[{"$f":"'Dry Wheat'!$A$3:$H$3","v":"Dryland Wheat"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","CWT",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Wheat'!$B$9*$A197","v":15},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A197","v":10.049999999999999},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A197","v":4.95},{"$f":"('Dry Wheat'!$F$44+($B197-B$199)*'Dry Wheat'!$D$26)/$B197","v":10.363218204878049},{"$f":"('Dry Wheat'!$G$44+($C197-C$199)*'Dry Wheat'!$D$26)/$C197","v":13.114867088460137},{"$f":"('Dry Wheat'!$F$58+($B197-B$199)*'Dry Wheat'!$D$26)/$B197","v":13.768551538211382},{"$f":"('Dry Wheat'!$G$58+($C197-C$199)*'Dry Wheat'!$D$26)/$C197","v":14.96859843174372},{"$f":"IF($D197=0, \"N/A\", ('Dry Wheat'!$H$58+($D197-D$199)*'Dry Wheat'!$D$26)/$D197)","v":11.332092693766938}]
[0.9,{"$f":"'Dry Wheat'!$B$9*$A198","v":18},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A198","v":12.059999999999999},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A198","v":5.94},{"$f":"('Dry Wheat'!$F$44+($B198-B$199)*'Dry Wheat'!$D$26)/$B198","v":8.6943485040650401},{"$f":"('Dry Wheat'!$G$44+($C198-C$199)*'Dry Wheat'!$D$26)/$C198","v":10.98738924038345},{"$f":"('Dry Wheat'!$F$58+($B198-B$199)*'Dry Wheat'!$D$26)/$B198","v":11.532126281842819},{"$f":"('Dry Wheat'!$G$58+($C198-C$199)*'Dry Wheat'!$D$26)/$C198","v":12.532165359786434},{"$f":"IF($D198=0, \"N/A\", ('Dry Wheat'!$H$58+($D198-D$199)*'Dry Wheat'!$D$26)/$D198)","v":9.5017439114724471}]
[1,{"$f":"'Dry Wheat'!$B$9*$A199","v":20},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A199","v":13.399999999999999},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A199","v":6.6000000000000005},{"$f":"('Dry Wheat'!$F$44+($B199-B$199)*'Dry Wheat'!$D$26)/$B199","v":7.8599136536585359},{"$f":"('Dry Wheat'!$G$44+($C199-C$199)*'Dry Wheat'!$D$26)/$C199","v":9.9236503163451033},{"$f":"('Dry Wheat'!$F$58+($B199-B$199)*'Dry Wheat'!$D$26)/$B199","v":10.413913653658536},{"$f":"('Dry Wheat'!$G$58+($C199-C$199)*'Dry Wheat'!$D$26)/$C199","v":11.31394882380779},{"$f":"IF($D199=0, \"N/A\", ('Dry Wheat'!$H$58+($D199-D$199)*'Dry Wheat'!$D$26)/$D199)","v":8.5865695203252042}]
[1.1000000000000001,{"$f":"'Dry Wheat'!$B$9*$A200","v":22},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A200","v":14.74},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A200","v":7.2600000000000016},{"$f":"('Dry Wheat'!$F$44+($B200-B$199)*'Dry Wheat'!$D$26)/$B200","v":7.1771942305986691},{"$f":"('Dry Wheat'!$G$44+($C200-C$199)*'Dry Wheat'!$D$26)/$C200","v":9.0533184694046387},{"$f":"('Dry Wheat'!$F$58+($B200-B$199)*'Dry Wheat'!$D$26)/$B200","v":9.4990124124168513},{"$f":"('Dry Wheat'!$G$58+($C200-C$199)*'Dry Wheat'!$D$26)/$C200","v":10.317226203461626},{"$f":"IF($D200=0, \"N/A\", ('Dry Wheat'!$H$58+($D200-D$199)*'Dry Wheat'!$D$26)/$D200)","v":7.8377904730229115}]
[1.25,{"$f":"'Dry Wheat'!$B$9*$A201","v":25},{"$f":"'Dry Wheat'!$B$9*(1-'Dry Wheat'!$E$9)*$A201","v":16.75},{"$f":"'Dry Wheat'!$B$9*'Dry Wheat'!$E$9*$A201","v":8.25},{"$f":"('Dry Wheat'!$F$44+($B201-B$199)*'Dry Wheat'!$D$26)/$B201","v":6.3579309229268288},{"$f":"('Dry Wheat'!$G$44+($C201-C$199)*'Dry Wheat'!$D$26)/$C201","v":8.0089202530760826},{"$f":"('Dry Wheat'!$F$58+($B201-B$199)*'Dry Wheat'!$D$26)/$B201","v":8.4011309229268303},{"$f":"('Dry Wheat'!$G$58+($C201-C$199)*'Dry Wheat'!$D$26)/$C201","v":9.1211590590462315},{"$f":"IF($D201=0, \"N/A\", ('Dry Wheat'!$H$58+($D201-D$199)*'Dry Wheat'!$D$26)/$D201)","v":6.9392556162601631}]
[]
[{"$f":"'Dry Other Crop'!$A$3:$H$3","v":"Dryland Other Crop"}]
[null,null,null,null,"BE Price to Cover Variable Costs",null,"BE Price to Cover Total Costs"]
["Yield","LB",null,null,"Total","Tenant","Total","Tenant","Landlord"]
[0.75,{"$f":"'Dry Other Crop'!$B$9*$A206","v":0},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$A206","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$A206","v":0},{"$f":"IF($B206=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($B206-$B$208)*'Dry Other Crop'!$D$26)/$B206)","v":"N/A"},{"$f":"IF($B206=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($C206-$C$208)*'Dry Other Crop'!$D$26)/$C206)","v":"N/A"},{"$f":"IF($B206=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($B206-$B$208)*'Dry Other Crop'!$D$26)/$B206)","v":"N/A"},{"$f":"IF($B206=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($C206-$C$208)*'Dry Other Crop'!$D$26)/$C206)","v":"N/A"},{"$f":"IF($D206=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($D206-$D$208)*'Dry Other Crop'!$D$26)/$D206)","v":"N/A"}]
[0.9,{"$f":"'Dry Other Crop'!$B$9*$A207","v":0},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$A207","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$A207","v":0},{"$f":"IF($B207=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($B207-$B$208)*'Dry Other Crop'!$D$26)/$B207)","v":"N/A"},{"$f":"IF($B207=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($C207-$C$208)*'Dry Other Crop'!$D$26)/$C207)","v":"N/A"},{"$f":"IF($B207=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($B207-$B$208)*'Dry Other Crop'!$D$26)/$B207)","v":"N/A"},{"$f":"IF($B207=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($C207-$C$208)*'Dry Other Crop'!$D$26)/$C207)","v":"N/A"},{"$f":"IF($D207=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($D207-$D$208)*'Dry Other Crop'!$D$26)/$D207)","v":"N/A"}]
[1,{"$f":"'Dry Other Crop'!$B$9*$A208","v":0},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$A208","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$A208","v":0},{"$f":"IF($B208=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($B208-$B$208)*'Dry Other Crop'!$D$26)/$B208)","v":"N/A"},{"$f":"IF($B208=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($C208-$C$208)*'Dry Other Crop'!$D$26)/$C208)","v":"N/A"},{"$f":"IF($B208=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($B208-$B$208)*'Dry Other Crop'!$D$26)/$B208)","v":"N/A"},{"$f":"IF($B208=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($C208-$C$208)*'Dry Other Crop'!$D$26)/$C208)","v":"N/A"},{"$f":"IF($D208=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($D208-$D$208)*'Dry Other Crop'!$D$26)/$D208)","v":"N/A"}]
[1.1000000000000001,{"$f":"'Dry Other Crop'!$B$9*$A209","v":0},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$A209","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$A209","v":0},{"$f":"IF($B209=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($B209-$B$208)*'Dry Other Crop'!$D$26)/$B209)","v":"N/A"},{"$f":"IF($B209=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($C209-$C$208)*'Dry Other Crop'!$D$26)/$C209)","v":"N/A"},{"$f":"IF($B209=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($B209-$B$208)*'Dry Other Crop'!$D$26)/$B209)","v":"N/A"},{"$f":"IF($B209=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($C209-$C$208)*'Dry Other Crop'!$D$26)/$C209)","v":"N/A"},{"$f":"IF($D209=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($D209-$D$208)*'Dry Other Crop'!$D$26)/$D209)","v":"N/A"}]
[1.25,{"$f":"'Dry Other Crop'!$B$9*$A210","v":0},{"$f":"'Dry Other Crop'!$B$9*(1-'Dry Other Crop'!$E$9)*$A210","v":0},{"$f":"'Dry Other Crop'!$B$9*'Dry Other Crop'!$E$9*$A210","v":0},{"$f":"IF($B210=0, \"N/A\", ('Dry Other Crop'!$F$44-'Dry Other Crop'!$F$10+($B210-$B$208)*'Dry Other Crop'!$D$26)/$B210)","v":"N/A"},{"$f":"IF($B210=0, \"N/A\",('Dry Other Crop'!$G$44-'Dry Other Crop'!$G$10+($C210-$C$208)*'Dry Other Crop'!$D$26)/$C210)","v":"N/A"},{"$f":"IF($B210=0, \"N/A\",('Dry Other Crop'!$F$58-'Dry Other Crop'!$F$10+($B210-$B$208)*'Dry Other Crop'!$D$26)/$B210)","v":"N/A"},{"$f":"IF($B210=0, \"N/A\",('Dry Other Crop'!$G$58-'Dry Other Crop'!$G$10+($C210-$C$208)*'Dry Other Crop'!$D$26)/$C210)","v":"N/A"},{"$f":"IF($D210=0, \"N/A\", ('Dry Other Crop'!$H$58-'Dry Other Crop'!$H$10+($D210-$D$208)*'Dry Other Crop'!$D$26)/$D210)","v":"N/A"}]

{"sheet":"Comparative Returns","index":27,"n_rows":29,"n_cols":28,"rows_kept":29,"cut":false,"hidden":false,"merged":[[4,1,4,3],[4,25,4,27],[4,7,4,9],[4,14,4,16],[4,17,4,19],[4,4,4,6],[4,10,4,12],[4,22,4,24]]}
[]
["Comparative Returns"]
["Projected"]
[]
[null,"Total Revenue",null,null,"Total Variable Costs",null,null,"Return Over Variable Costs",null,null,"Total Costs",null,null,null,"Return Over Variable Costs\nper Acre-Inch Applied",null,null,"Return Over Total Costs",null,null,null,null,"Break-Even Yield to Cover \nVariable Costs",null,null,"Break-Even Yield to Cover \nTotal Costs"]
[null,"Total","Tenant","Landlord","Total","Tenant","Landlord","Total","Tenant","Landlord","Total","Tenant","Landlord","ac-in","Total","Tenant","Landlord","Total","Tenant","Landlord","Price","unit","Total","Tenant","Landlord","Total","Tenant","Landlord"]
[{"$f":"'Irr Alfalfa'!$A$3:$H$3","v":"Irrigated Alfalfa "},{"$f":"'Irr Alfalfa'!F$12","v":1947},{"$f":"'Irr Alfalfa'!G$12","v":1304.4899999999998},{"$f":"'Irr Alfalfa'!H$12","v":45.74},{"$f":"'Irr Alfalfa'!F$48","v":792.86983999999984},{"$f":"'Irr Alfalfa'!G$48","v":679.78492519999986},{"$f":"'Irr Alfalfa'!H$48","v":113.08491480000001},{"$f":"B7-E7","v":1154.1301600000002},{"$f":"C7-F7","v":624.70507479999992},{"$f":"D7-G7","v":-67.344914799999998},{"$f":"'Irr Alfalfa'!F$63","v":1096.1298399999998},{"$f":"'Irr Alfalfa'!G$63","v":983.04492519999985},{"$f":"'Irr Alfalfa'!H$63","v":113.08491480000001},{"$f":"'Irr Alfalfa'!B37","v":24},{"$f":"IF($N7=0,\"-\",H7/$N7)","v":48.088756666666676},{"$f":"IF($N7=0,\"-\",I7/$N7)","v":26.029378116666663},{"$f":"IF($N7=0,\"-\",J7/$N7)","v":-2.8060381166666666},{"$f":"B7-K7","v":850.87016000000017},{"$f":"C7-L7","v":321.44507479999993},{"$f":"D7-M7","v":-67.344914799999998},{"$f":"'Irr Alfalfa'!$D$9","v":354},{"$f":"'Irr Alfalfa'!$C$9","v":"ton"},{"$f":"IF($U7=0, 0, E7/$U7)","v":2.2397453107344627},{"$f":"IF($U7=0, 0, IF('Irr Alfalfa'!$E$9=0,0,F7/$U7/(1-'Irr Alfalfa'!$E$9)))","v":2.866114028164263},{"$f":"IF($U7=0, 0, IF('Irr Alfalfa'!$E$9=0,0,G7/$U7/('Irr Alfalfa'!$E$9)))","v":0.96802700564971755},{"$f":"IF($U7=0, 0, K7/$U7)","v":3.0964119774011296},{"$f":"IF($U7=0, 0, IF('Irr Alfalfa'!$E$9=0,0,L7/$U7/(1-'Irr Alfalfa'!$E$9)))","v":4.1447209933383924},{"$f":"IF($U7=0, 0, IF('Irr Alfalfa'!$E$9=0,0,M7/$U7/('Irr Alfalfa'!$E$9)))","v":0.96802700564971755}]
[{"$f":"'Irr Canola'!$A$3:$H$3","v":"Irrigated Canola"},{"$f":"'Irr Canola'!F$12","v":514.79999999999995},{"$f":"'Irr Canola'!G$12","v":344.91599999999994},{"$f":"'Irr Canola'!H$12","v":169.88399999999999},{"$f":"'Irr Canola'!F$49","v":503.39536432800003},{"$f":"'Irr Canola'!G$49","v":393.727734828},{"$f":"'Irr Canola'!H$49","v":109.66762950000002},11.404635671999927,-48.811734828000056,60.216370499999968,{"$f":"'Irr Canola'!F$63","v":679.43536432799999},{"$f":"'Irr Canola'!G$63","v":481.26773482800002},{"$f":"'Irr Canola'!H$63","v":198.16762950000003},{"$f":"'Irr Canola'!B38","v":10},1.1404635671999928,-4.8811734828000057,6.0216370499999972,-164.63536432800004,-136.35173482800008,-28.283629500000046,{"$f":"'Irr Canola'!$D$9","v":23.4},{"$f":"'Irr Canola'!$C$9","v":"cwt"},{"$f":"IF($U8=0, 0, E8/$U8)","v":21.512622407179489},{"$f":"IF($U8=0, 0, IF('Irr Canola'!$E$9=0,0,F8/$U8/(1-'Irr Canola'!$E$9)))","v":25.113390408725603},{"$f":"IF($U8=0, 0, IF('Irr Canola'!$E$9=0,0,G8/$U8/('Irr Canola'!$E$9)))","v":14.201972222222224},{"$f":"IF($U8=0, 0, K8/$U8)","v":29.03569933025641},{"$f":"IF($U8=0, 0, IF('Irr Canola'!$E$9=0,0,L8/$U8/(1-'Irr Canola'!$E$9)))","v":30.697010768465372},{"$f":"IF($U8=0, 0, IF('Irr Canola'!$E$9=0,0,M8/$U8/('Irr Canola'!$E$9)))","v":25.662733682983689}]
[{"$f":"'Irr Corn'!$A$3:$H$3","v":"Irrigated Corn"},{"$f":"'Irr Corn'!F$12","v":1453.5},{"$f":"'Irr Corn'!G$12","v":973.84499999999991},{"$f":"'Irr Corn'!H$12","v":479.65500000000003},{"$f":"'Irr Corn'!F$47","v":1252.3157467829269},{"$f":"'Irr Corn'!G$47","v":948.09730593048778},{"$f":"'Irr Corn'!H$47","v":312.96701253292684},201.18425321707309,25.747694069512136,166.68798746707319,{"$f":"'Irr Corn'!F$61","v":1484.765746782927},{"$f":"'Irr Corn'!G$61","v":1062.9473059304878},{"$f":"'Irr Corn'!H$61","v":430.56701253292681},{"$f":"'Irr Corn'!B36","v":22},9.1447387825942315,1.1703497304323698,7.5767267030487808,-31.265746782926954,-89.102305930487887,49.087987467073219,{"$f":"'Irr Corn'!$D$9","v":6.46},{"$f":"'Irr Corn'!$C$9","v":"bu"},193.85692674658313,{"$f":"IF($U9=0, 0, IF('Irr Corn'!$E$9=0,0,F9/$U9/(1-'Irr Corn'!$E$9)))","v":219.05117737869966},{"$f":"IF($U9=0, 0, IF('Irr Corn'!$E$9=0,0,G9/$U9/('Irr Corn'!$E$9)))","v":146.80880595408897},229.83989888280604,{"$f":"IF($U9=0, 0, IF('Irr Corn'!$E$9=0,0,L9/$U9/(1-'Irr Corn'!$E$9)))","v":245.58645763377106},{"$f":"IF($U9=0, 0, IF('Irr Corn'!$E$9=0,0,M9/$U9/('Irr Corn'!$E$9)))","v":201.97345554598311}]
[{"$f":"'Irr Corn Silage'!$A$3:$H$3","v":"Irrigated Corn Silage"},{"$f":"'Irr Corn Silage'!F$12","v":1858.4099999999999},{"$f":"'Irr Corn Silage'!G$12","v":1245.1346999999998},{"$f":"'Irr Corn Silage'!H$12","v":613.27530000000002},{"$f":"'Irr Corn Silage'!F$47","v":1541.7704526585364},{"$f":"'Irr Corn Silage'!G$47","v":1267.1203004012195},{"$f":"'Irr Corn Silage'!H$47","v":274.65015225731707},316.63954734146341,-21.985600401219699,338.62514774268294,{"$f":"'Irr Corn Silage'!F$61","v":1777.7504526585365},{"$f":"'Irr Corn Silage'!G$61","v":1385.5003004012196},{"$f":"'Irr Corn Silage'!H$61","v":392.25015225731704},{"$f":"'Irr Corn Silage'!B36","v":20},15.83197736707317,-1.0992800200609849,16.931257387134146,80.659547341463394,-140.36560040121981,221.02514774268298,{"$f":"'Irr Corn Silage'!$D$9","v":68.83},{"$f":"'Irr Corn Silage'!$C$9","v":"ton"},22.39968694840239,{"$f":"IF($U10=0, 0, IF('Irr Corn Silage'!$E$9=0,0,F10/$U10/(1-'Irr Corn Silage'!$E$9)))","v":27.476744572963014},{"$f":"IF($U10=0, 0, IF('Irr Corn Silage'!$E$9=0,0,G10/$U10/('Irr Corn Silage'!$E$9)))","v":12.09172146823386},25.828133846557265,{"$f":"IF($U10=0, 0, IF('Irr Corn Silage'!$E$9=0,0,L10/$U10/(1-'Irr Corn Silage'!$E$9)))","v":30.043743950620712},{"$f":"IF($U10=0, 0, IF('Irr Corn Silage'!$E$9=0,0,M10/$U10/('Irr Corn Silage'!$E$9)))","v":17.269167877701189}]
[{"$f":"'Irr Cotton'!$A$3:$H$3","v":"Irrigated Cotton"},{"$f":"'Irr Cotton'!F$13","v":1537.5},{"$f":"'Irr Cotton'!G$13","v":1030.1249999999998},{"$f":"'Irr Cotton'!H$13","v":507.375},{"$f":"'Irr Cotton'!F$52","v":1246.5117272439561},{"$f":"'Irr Cotton'!G$52","v":977.98767934945045},{"$f":"'Irr Cotton'!H$52","v":268.52404789450549},290.9882727560439,52.137320650549327,238.85095210549451,{"$f":"'Irr Cotton'!F$66","v":1424.7517272439561},{"$f":"'Irr Cotton'!G$66","v":1067.7276793494505},{"$f":"'Irr Cotton'!H$66","v":357.02404789450549},{"$f":"'Irr Cotton'!B41","v":12},24.249022729670326,4.3447767208791106,19.904246008791208,112.74827275604389,-37.602679349450682,150.35095210549451,{"$f":"'Irr Cotton'!$D$9","v":0.8},{"$f":"'Irr Cotton'!$C$9","v":"lb"},{"$f":"IF($U11=0, 0, E11/($U11+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":1216.1090021892253},{"$f":"IF($U11=0, 0, IF('Irr Cotton'!$E$9=0,0,F11/($U11+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Irr Cotton'!$E$9)))","v":1424.0810765918463},{"$f":"IF($U11=0, 0, IF('Irr Cotton'!$E$9=0,0,G11/($U11+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Irr Cotton'!$E$9)))","v":793.86266931117643},{"$f":"IF($U11=0, 0, K11/($U11+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":1390.0016851160547},{"$f":"IF($U11=0, 0, IF('Irr Cotton'!$E$9=0,0,L11/($U11+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Irr Cotton'!$E$9)))","v":1554.7545385503463},{"$f":"IF($U11=0, 0, IF('Irr Cotton'!$E$9=0,0,M11/($U11+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Irr Cotton'!$E$9)))","v":1055.5034675373406}]
[{"$f":"'Irr Peanuts'!$A$3:$H$3","v":"Irrigated Peanuts"},{"$f":"'Irr Peanuts'!F$12","v":1107},{"$f":"'Irr Peanuts'!G$12","v":741.68999999999994},{"$f":"'Irr Peanuts'!H$12","v":365.31},{"$f":"'Irr Peanuts'!F$51","v":1055.1516119994983},{"$f":"'Irr Peanuts'!G$51","v":869.30102399949817},{"$f":"'Irr Peanuts'!H$51","v":185.85058800000002},51.8483880005017,-127.61102399949823,179.45941199999999,{"$f":"'Irr Peanuts'!F$65","v":1271.9716119994982},{"$f":"'Irr Peanuts'!G$65","v":994.96102399949814},{"$f":"'Irr Peanuts'!H$65","v":277.01058799999998},{"$f":"'Irr Peanuts'!B40","v":21},2.4689708571667475,-6.0767154285475344,8.5456862857142859,-164.97161199949824,-253.2710239994982,88.299412000000018,{"$f":"'Irr Peanuts'!$D$9","v":492},{"$f":"'Irr Peanuts'!$C$9","v":"ton"},{"$f":"IF($U12=0, 0, E12/$U12)","v":2.1446170975599559},{"$f":"IF($U12=0, 0, IF('Irr Peanuts'!$E$9=0,0,F12/$U12/(1-'Irr Peanuts'!$E$9)))","v":2.6371223880581791},{"$f":"IF($U12=0, 0, IF('Irr Peanuts'!$E$9=0,0,G12/$U12/('Irr Peanuts'!$E$9)))","v":1.1446821138211383},2.5853081544705248,{"$f":"IF($U12=0, 0, IF('Irr Peanuts'!$E$9=0,0,L12/$U12/(1-'Irr Peanuts'!$E$9)))","v":3.0183261254686879},{"$f":"IF($U12=0, 0, IF('Irr Peanuts'!$E$9=0,0,M12/$U12/('Irr Peanuts'!$E$9)))","v":1.7061504557772846}]
[{"$f":"'Irr Sorghum'!$A$3:$H$3","v":"Irrigated Sorghum"},{"$f":"'Irr Sorghum'!F$12","v":622.80000000000007},{"$f":"'Irr Sorghum'!G$12","v":417.27600000000001},{"$f":"'Irr Sorghum'!H$12","v":205.52400000000003},{"$f":"'Irr Sorghum'!F$46","v":686.78738998151414},{"$f":"'Irr Sorghum'!G$46","v":512.13676506968488},{"$f":"'Irr Sorghum'!H$46","v":174.65062491182925},-63.98738998151407,-94.860765069684874,30.873375088170775,{"$f":"'Irr Sorghum'!F$60","v":887.02738998151415},{"$f":"'Irr Sorghum'!G$60","v":623.87676506968489},{"$f":"'Irr Sorghum'!H$60","v":263.15062491182925},{"$f":"'Irr Sorghum'!B35","v":10},-6.3987389981514067,-9.4860765069684874,3.0873375088170776,-264.22738998151408,-206.60076506968488,-57.626624911829225,{"$f":"'Irr Sorghum'!$D$9","v":10.38},{"$f":"'Irr Sorghum'!$C$9","v":"cwt"},{"$f":"IF($U13=0, 0, (E13-'Irr Sorghum'!$F$10)/$U13)","v":66.164488437525435},{"$f":"IF($U13=0, 0, IF('Irr Sorghum'!$E$9=0,0,(F13-'Irr Sorghum'!$F$10)/$U13/(1-'Irr Sorghum'!$E$9)))","v":73.640003029604131},{"$f":"IF($U13=0, 0, IF('Irr Sorghum'!$E$9=0,0,(G13-'Irr Sorghum'!$F$10)/$U13/('Irr Sorghum'!$E$9)))","v":50.986928508153568},{"$f":"IF($U13=0, 0, (K13-'Irr Sorghum'!$F$10)/$U13)","v":85.455432560839512},{"$f":"IF($U13=0, 0, IF('Irr Sorghum'!$E$9=0,0,(L13-'Irr Sorghum'!$F$10)/$U13/(1-'Irr Sorghum'!$E$9)))","v":89.707066555903282},{"$f":"IF($U13=0, 0, IF('Irr Sorghum'!$E$9=0,0,(M13-'Irr Sorghum'!$F$10)/$U13/('Irr Sorghum'!$E$9)))","v":76.823327176922177}]
[{"$f":"'Irr Sorghum Seed'!$A$3:$H$3","v":"Irrigated Sorghum Seed "},{"$f":"'Irr Sorghum Seed'!F$12","v":1427.3999999999999},{"$f":"'Irr Sorghum Seed'!G$12","v":956.35799999999983},{"$f":"'Irr Sorghum Seed'!H$12","v":471.04199999999997},{"$f":"'Irr Sorghum Seed'!F$46","v":769.45357066097563},{"$f":"'Irr Sorghum Seed'!G$46","v":567.4660199308538},{"$f":"'Irr Sorghum Seed'!H$46","v":201.98755073012197},657.94642933902423,388.89198006914603,269.05444926987798,{"$f":"'Irr Sorghum Seed'!F$60","v":958.71357066097562},{"$f":"'Irr Sorghum Seed'!G$60","v":668.22601993085379},{"$f":"'Irr Sorghum Seed'!H$60","v":290.48755073012194},{"$f":"'Irr Sorghum Seed'!B35","v":16},41.121651833689015,24.305748754321627,16.815903079367374,468.68642933902424,288.13198006914604,180.55444926987803,{"$f":"'Irr Sorghum Seed'!$D$9","v":31.72},{"$f":"'Irr Sorghum Seed'!$C$9","v":"cwt"},{"$f":"IF($U14=0, 0, (E14-'Irr Sorghum Seed'!$F$10)/$U14)","v":24.257678772414113},{"$f":"IF($U14=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(F14-'Irr Sorghum Seed'!$F$10)/$U14/(1-'Irr Sorghum Seed'!$E$9)))","v":26.701267618285648},{"$f":"IF($U14=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(G14-'Irr Sorghum Seed'!$F$10)/$U14/('Irr Sorghum Seed'!$E$9)))","v":19.296452933826473},{"$f":"IF($U14=0, 0, (K14-'Irr Sorghum Seed'!$F$10)/$U14)","v":30.224261370144252},{"$f":"IF($U14=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(L14-'Irr Sorghum Seed'!$F$10)/$U14/(1-'Irr Sorghum Seed'!$E$9)))","v":31.442379210388186},{"$f":"IF($U14=0, 0, IF('Irr Sorghum Seed'!$E$9=0,0,(M14-'Irr Sorghum Seed'!$F$10)/$U14/('Irr Sorghum Seed'!$E$9)))","v":27.751113027830822}]
[{"$f":"'Irr Sorghum Silage'!$A$3:$H$3","v":"Irrigated Sorghum Silage"},{"$f":"'Irr Sorghum Silage'!F$12","v":1300.95},{"$f":"'Irr Sorghum Silage'!G$12","v":871.63649999999996},{"$f":"'Irr Sorghum Silage'!H$12","v":429.31350000000003},{"$f":"'Irr Sorghum Silage'!F$46","v":862.69891645912185},{"$f":"'Irr Sorghum Silage'!G$46","v":741.34616839473176},{"$f":"'Irr Sorghum Silage'!H$46","v":121.35274806439024},438.2510835408782,130.29033160526819,307.96075193560978,{"$f":"'Irr Sorghum Silage'!F$60","v":1048.3489164591219},{"$f":"'Irr Sorghum Silage'!G$60","v":838.49616839473174},{"$f":"'Irr Sorghum Silage'!H$60","v":209.85274806439025},{"$f":"'Irr Sorghum Silage'!B35","v":14},31.303648824348443,9.3064522575191564,21.99719656682927,252.60108354087811,33.140331605268216,219.46075193560978,{"$f":"'Irr Sorghum Silage'!$D$9","v":61.95},{"$f":"'Irr Sorghum Silage'!$C$9","v":"ton"},{"$f":"IF($U15=0, 0, E15/$U15)","v":13.92572907924329},{"$f":"IF($U15=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,F15/$U15/(1-'Irr Sorghum Silage'!$E$9)))","v":17.860965593213876},{"$f":"IF($U15=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,G15/$U15/('Irr Sorghum Silage'!$E$9)))","v":5.9360064599696845},16.92250066923522,{"$f":"IF($U15=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,L15/$U15/(1-'Irr Sorghum Silage'!$E$9)))","v":20.201562849065368},{"$f":"IF($U15=0, 0, IF('Irr Sorghum Silage'!$E$9=0,0,M15/$U15/('Irr Sorghum Silage'!$E$9)))","v":10.265010788974013}]
[{"$f":"'Irr Sorghum Sudangrass'!$A$3:$H$3","v":"Irrigated Sorghum Sudangrass"},{"$f":"'Irr Sorghum Sudangrass'!F$12","v":480},{"$f":"'Irr Sorghum Sudangrass'!G$12","v":321.59999999999997},{"$f":"'Irr Sorghum Sudangrass'!H$12","v":158.4},{"$f":"'Irr Sorghum Sudangrass'!F$46","v":430.57223823043904},{"$f":"'Irr Sorghum Sudangrass'!G$46","v":319.77726474263403},{"$f":"'Irr Sorghum Sudangrass'!H$46","v":110.79497348780487},49.427761769560959,1.8227352573659346,47.605026512195138,{"$f":"'Irr Sorghum Sudangrass'!F$60","v":604.19223823043899},{"$f":"'Irr Sorghum Sudangrass'!G$60","v":404.89726474263404},{"$f":"'Irr Sorghum Sudangrass'!H$60","v":199.29497348780487},{"$f":"'Irr Sorghum Sudangrass'!B35","v":9},5.4919735299512178,0.20252613970732605,5.2894473902439039,-124.19223823043899,-83.29726474263407,-40.894973487804862,{"$f":"'Irr Sorghum Sudangrass'!$D$9","v":0.6},{"$f":"'Irr Sorghum Sudangrass'!$C$9","v":"lb"},717.62039705073175,{"$f":"IF($U16=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,F16/$U16/(1-'Irr Sorghum Sudangrass'!$E$9)))","v":795.46583269311964},{"$f":"IF($U16=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,G16/$U16/('Irr Sorghum Sudangrass'!$E$9)))","v":559.57057317073168},1006.9870637173983,{"$f":"IF($U16=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,L16/$U16/(1-'Irr Sorghum Sudangrass'!$E$9)))","v":1007.207126225458},{"$f":"IF($U16=0, 0, IF('Irr Sorghum Sudangrass'!$E$9=0,0,M16/$U16/('Irr Sorghum Sudangrass'!$E$9)))","v":1006.5402701404287}]
[{"$f":"'Irr Soybeans'!$A$3:$H$3","v":"Irrigated Soybeans"},{"$f":"'Irr Soybeans'!F$12","v":832.19999999999993},{"$f":"'Irr Soybeans'!G$12","v":557.57399999999984},{"$f":"'Irr Soybeans'!H$12","v":274.62599999999998},{"$f":"'Irr Soybeans'!F$49","v":506.76315439999996},{"$f":"'Irr Soybeans'!G$49","v":414.04715960000004},{"$f":"'Irr Soybeans'!H$49","v":92.715994800000004},325.43684559999997,143.5268403999998,181.91000519999997,{"$f":"'Irr Soybeans'!F$63","v":693.63315439999997},{"$f":"'Irr Soybeans'!G$63","v":512.4171596000001},{"$f":"'Irr Soybeans'!H$63","v":181.2159948},{"$f":"'Irr Soybeans'!B38","v":14},23.245488971428568,10.251917171428557,12.993571799999998,138.56684559999997,45.156840399999737,93.410005199999972,{"$f":"'Irr Soybeans'!$D$9","v":13.87},{"$f":"'Irr Soybeans'!$C$9","v":"bu"},36.536636943042538,{"$f":"IF($U17=0, 0, IF('Irr Soybeans'!$E$9=0,0,F17/$U17/(1-'Irr Soybeans'!$E$9)))","v":44.555215228830626},{"$f":"IF($U17=0, 0, IF('Irr Soybeans'!$E$9=0,0,G17/$U17/('Irr Soybeans'!$E$9)))","v":20.256493150684932},50.009600173035331,{"$f":"IF($U17=0, 0, IF('Irr Soybeans'!$E$9=0,0,L17/$U17/(1-'Irr Soybeans'!$E$9)))","v":55.14071598747433},{"$f":"IF($U17=0, 0, IF('Irr Soybeans'!$E$9=0,0,M17/$U17/('Irr Soybeans'!$E$9)))","v":39.591880186144067}]
[{"$f":"'Irr Sunflowers-Confection'!$A$3:$H$3","v":"Irrigated Sunflowers-Confectionary "},{"$f":"'Irr Sunflowers-Confection'!F$13","v":581.93999999999994},{"$f":"'Irr Sunflowers-Confection'!G$13","v":389.89979999999991},{"$f":"'Irr Sunflowers-Confection'!H$13","v":192.0402},{"$f":"'Irr Sunflowers-Confection'!F$49","v":631.24462649999975},{"$f":"'Irr Sunflowers-Confection'!G$49","v":478.47921727499994},{"$f":"'Irr Sunflowers-Confection'!H$49","v":152.76540922500001},-49.304626499999813,-88.579417275000026,39.274790774999985,{"$f":"'Irr Sunflowers-Confection'!F$63","v":800.41462649999971},{"$f":"'Irr Sunflowers-Confection'!G$63","v":559.14921727499996},{"$f":"'Irr Sunflowers-Confection'!H$63","v":241.26540922500001},{"$f":"'Irr Sunflowers-Confection'!B38","v":7},-7.0435180714285446,-12.654202467857147,5.6106843964285691,-218.47462649999977,-169.24941727500004,-49.225209225000015,{"$f":"'Irr Sunflowers-Confection'!$D$9","v":32.33},{"$f":"'Irr Sunflowers-Confection'!$C$9","v":"cwt"},19.525042576554277,{"$f":"IF($U18=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,F18/$U18/(1-'Irr Sunflowers-Confection'!$E$9)))","v":22.089331440924056},{"$f":"IF($U18=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,G18/$U18/('Irr Sunflowers-Confection'!$E$9)))","v":14.318759124652027},24.757643875657276,{"$f":"IF($U18=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,L18/$U18/(1-'Irr Sunflowers-Confection'!$E$9)))","v":25.813519039891791},{"$f":"IF($U18=0, 0, IF('Irr Sunflowers-Confection'!$E$9=0,0,M18/$U18/('Irr Sunflowers-Confection'!$E$9)))","v":22.613897330090264}]
[{"$f":"'Irr Sunflowers-Oilseed'!$A$3:$H$3","v":"Irrigated Sunflowers-Oilseed "},{"$f":"'Irr Sunflowers-Oilseed'!F$12","v":535},{"$f":"'Irr Sunflowers-Oilseed'!G$12","v":358.45},{"$f":"'Irr Sunflowers-Oilseed'!H$12","v":176.55},{"$f":"'Irr Sunflowers-Oilseed'!F$48","v":630.2313624999997},{"$f":"'Irr Sunflowers-Oilseed'!G$48","v":462.19817327499993},{"$f":"'Irr Sunflowers-Oilseed'!H$48","v":168.03318922500006},-95.231362499999705,-103.74817327499994,8.5168107749999535,{"$f":"'Irr Sunflowers-Oilseed'!F$62","v":799.40136249999978},{"$f":"'Irr Sunflowers-Oilseed'!G$62","v":542.86817327499989},{"$f":"'Irr Sunflowers-Oilseed'!H$62","v":256.53318922500006},{"$f":"'Irr Sunflowers-Oilseed'!B37","v":7},-13.604480357142815,-14.821167610714278,1.2166872535714219,-264.40136249999978,-184.4181732749999,-79.983189225000046,{"$f":"'Irr Sunflowers-Oilseed'!$D$9","v":26.75},{"$f":"'Irr Sunflowers-Oilseed'!$C$9","v":"cwt"},23.560050934579429,{"$f":"IF($U19=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,F19/$U19/(1-'Irr Sunflowers-Oilseed'!$E$9)))","v":25.788711021062909},{"$f":"IF($U19=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,G19/$U19/('Irr Sunflowers-Oilseed'!$E$9)))","v":19.035195607476641},29.884163084112142,{"$f":"IF($U19=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,L19/$U19/(1-'Irr Sunflowers-Oilseed'!$E$9)))","v":30.289757192076998},{"$f":"IF($U19=0, 0, IF('Irr Sunflowers-Oilseed'!$E$9=0,0,M19/$U19/('Irr Sunflowers-Oilseed'!$E$9)))","v":29.06068413763807}]
[{"$f":"'Irr Triticale Silage'!$A$3:$H$3","v":"Irrigated Triticale Silage"},{"$f":"'Irr Triticale Silage'!F$12","v":619.5},{"$f":"'Irr Triticale Silage'!G$12","v":415.06499999999994},{"$f":"'Irr Triticale Silage'!H$12","v":204.435},{"$f":"'Irr Triticale Silage'!F$46","v":480.67544686829262},{"$f":"'Irr Triticale Silage'!G$46","v":414.01667140975604},{"$f":"'Irr Triticale Silage'!H$46","v":66.658775458536596},{"$f":"B20-E20","v":138.82455313170738},{"$f":"C20-F20","v":1.0483285902438979},{"$f":"D20-G20","v":137.77622454146342},{"$f":"'Irr Triticale Silage'!F$60","v":658.67544686829262},{"$f":"'Irr Triticale Silage'!G$60","v":503.51667140975604},{"$f":"'Irr Triticale Silage'!H$60","v":155.15877545853658},{"$f":"'Irr Sorghum Sudangrass'!B36","v":48.49},{"$f":"IF($N20=0,\"-\",H20/$N20)","v":2.862952219668125},{"$f":"IF($N20=0,\"-\",I20/$N20)","v":2.1619480104019342E-2},{"$f":"IF($N20=0,\"-\",J20/$N20)","v":2.8413327395641041},{"$f":"B20-K20","v":-39.175446868292624},{"$f":"C20-L20","v":-88.451671409756102},{"$f":"D20-M20","v":49.276224541463421},{"$f":"'Irr Triticale Silage'!$D$9","v":61.95},{"$f":"'Irr Triticale Silage'!$C$9","v":"ton"},{"$f":"IF($U20=0, 0, E20/$U20)","v":7.7590871165180406},{"$f":"IF($U20=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,F20/$U20/(1-'Irr Triticale Silage'!$E$9)))","v":9.9747430260261911},{"$f":"IF($U20=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,G20/$U20/('Irr Triticale Silage'!$E$9)))","v":3.2606342093348295},{"$f":"IF($U20=0, 0, K20/$U20)","v":10.632372023701253},{"$f":"IF($U20=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,L20/$U20/(1-'Irr Triticale Silage'!$E$9)))","v":12.131031800073629},{"$f":"IF($U20=0, 0, IF('Irr Triticale Silage'!$E$9=0,0,M20/$U20/('Irr Triticale Silage'!$E$9)))","v":7.589638538339158}]
[{"$f":"'Irr Wheat'!$A$3:$H$3","v":"Irrigated Wheat"},{"$f":"'Irr Wheat'!F$13","v":504.6},{"$f":"'Irr Wheat'!G$13","v":338.08199999999999},{"$f":"'Irr Wheat'!H$13","v":166.51800000000003},{"$f":"'Irr Wheat'!F$47","v":407.60333384019515},{"$f":"'Irr Wheat'!G$47","v":319.52812920117066},{"$f":"'Irr Wheat'!H$47","v":88.075204639024406},96.996666159804874,18.553870798829337,78.442795360975623,{"$f":"'Irr Wheat'!F$61","v":585.60333384019509},{"$f":"'Irr Wheat'!G$61","v":409.02812920117066},{"$f":"'Irr Wheat'!H$61","v":176.57520463902441},{"$f":"'Irr Wheat'!B36","v":10},9.6996666159804867,1.8553870798829337,7.8442795360975621,-81.003333840195069,-70.946129201170663,-10.057204639024377,{"$f":"'Irr Wheat'!$D$9","v":8.4600000000000009},{"$f":"'Irr Wheat'!$C$9","v":"bu"},{"$f":"IF($U21=0, 0, (E21-'Irr Wheat'!$F$10)/$U21)","v":38.534673030755926},{"$f":"IF($U21=0, 0, IF('Irr Wheat'!$E$9=0,0,(F21-'Irr Wheat'!$G$10)/$U21/(1-'Irr Wheat'!$E$9)))","v":46.726673229803232},{"$f":"IF($U21=0, 0, IF('Irr Wheat'!$E$9=0,0,(G21-'Irr Wheat'!$H$10)/$U21/('Irr Wheat'!$E$9)))","v":21.902430202387134},{"$f":"IF($U21=0, 0, (K21-'Irr Wheat'!$F$10)/$U21)","v":59.574862156051424},{"$f":"IF($U21=0, 0, IF('Irr Wheat'!$E$9=0,0,(L21-'Irr Wheat'!$G$10)/$U21/(1-'Irr Wheat'!$E$9)))","v":62.516518330540684},{"$f":"IF($U21=0, 0, IF('Irr Wheat'!$E$9=0,0,(M21-'Irr Wheat'!$H$10)/$U21/('Irr Wheat'!$E$9)))","v":53.602408710876269}]
[{"$f":"'Irr Other Crop'!$A$3:$H$3","v":"Irrigated Other Crop"},{"$f":"'Irr Other Crop'!F$12","v":0},{"$f":"'Irr Other Crop'!G$12","v":0},{"$f":"'Irr Other Crop'!H$12","v":0},{"$f":"'Irr Other Crop'!F$48","v":0},{"$f":"'Irr Other Crop'!G$48","v":0},{"$f":"'Irr Other Crop'!H$48","v":0},0,0,0,{"$f":"'Irr Other Crop'!F$62","v":0},{"$f":"'Irr Other Crop'!G$62","v":0},{"$f":"'Irr Other Crop'!H$62","v":0},{"$f":"'Irr Other Crop'!B37","v":0},{"$f":"IF($N22=0,\"-\",H22/$N22)","v":"-"},"-","-",0,0,0,{"$f":"'Irr Other Crop'!$D$9","v":0},{"$f":"'Irr Other Crop'!$C$9","v":"unit"},{"$f":"IF($U22=0, 0, (E22-'Irr Other Crop'!$F$10)/$U22)","v":0},{"$f":"IF($U22=0, 0, IF('Irr Other Crop'!$E$9=0,0,(F22-'Irr Other Crop'!$G$10)/$U22/(1-'Irr Other Crop'!$E$9)))","v":0},{"$f":"IF($U22=0, 0, IF('Irr Other Crop'!$E$9=0,0,(G22-'Irr Other Crop'!$H$10)/$U22/('Irr Other Crop'!$E$9)))","v":0},{"$f":"IF($U22=0, 0, (K22-'Irr Other Crop'!$F$10)/$U22)","v":0},{"$f":"IF($U22=0, 0, IF('Irr Other Crop'!$E$9=0,0,(L22-'Irr Other Crop'!$G$10)/$U22/(1-'Irr Other Crop'!$E$9)))","v":0},{"$f":"IF($U22=0, 0, IF('Irr Other Crop'!$E$9=0,0,(M22-'Irr Other Crop'!$H$10)/$U22/('Irr Other Crop'!$E$9)))","v":0}]
[{"$f":"'Dry Canola'!$A$3:$H$3","v":"Dryland Canola"},{"$f":"'Dry Canola'!F$12","v":257.39999999999998},{"$f":"'Dry Canola'!G$12","v":172.45799999999997},{"$f":"'Dry Canola'!H$12","v":84.941999999999993},{"$f":"'Dry Canola'!F$45","v":232.12375039999998},{"$f":"'Dry Canola'!G$45","v":192.3971492},{"$f":"'Dry Canola'!H$45","v":39.726601200000005},25.2762496,-19.939149200000031,45.215398799999988,{"$f":"'Dry Canola'!F$59","v":283.20375039999999},{"$f":"'Dry Canola'!G$59","v":211.0271492},{"$f":"'Dry Canola'!H$59","v":72.176601200000007},{"$f":"'Dry Canola'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},-25.803750400000013,-38.569149200000027,12.765398799999986,{"$f":"'Dry Canola'!$D$9","v":23.4},{"$f":"'Dry Canola'!$C$9","v":"cwt"},{"$f":"IF($U23=0, 0, E23/$U23)","v":9.9198183931623927},{"$f":"IF($U23=0, 0, IF('Dry Canola'!$E$9=0,0,F23/$U23/(1-'Dry Canola'!$E$9)))","v":12.271791631585664},{"$f":"IF($U23=0, 0, IF('Dry Canola'!$E$9=0,0,G23/$U23/('Dry Canola'!$E$9)))","v":5.1446000000000005},12.102724376068377,{"$f":"IF($U23=0, 0, IF('Dry Canola'!$E$9=0,0,L23/$U23/(1-'Dry Canola'!$E$9)))","v":13.460080954203345},{"$f":"IF($U23=0, 0, IF('Dry Canola'!$E$9=0,0,M23/$U23/('Dry Canola'!$E$9)))","v":9.3468792022792027}]
[{"$f":"'Dry Cotton'!$A$3:$H$3","v":"Dryland Cotton"},{"$f":"'Dry Cotton'!F$13","v":410},{"$f":"'Dry Cotton'!G$13","v":274.7},{"$f":"'Dry Cotton'!H$13","v":135.30000000000001},{"$f":"'Dry Cotton'!F$49","v":474.10914507506754},{"$f":"'Dry Cotton'!G$49","v":369.96874475229521},{"$f":"'Dry Cotton'!H$49","v":104.14040032277228},-64.109145075067545,-95.26874475229522,31.159599677227732,{"$f":"'Dry Cotton'!F$63","v":524.88914507506752},{"$f":"'Dry Cotton'!G$63","v":388.55874475229518},{"$f":"'Dry Cotton'!H$63","v":136.33040032277228},{"$f":"'Dry Cotton'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},-114.88914507506752,-113.85874475229519,-1.030400322772266,{"$f":"'Dry Cotton'!$D$9","v":0.8},{"$f":"'Dry Cotton'!$C$9","v":"lb"},{"$f":"IF($U24=0, 0, E24/($U24+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":462.54550739030975},{"$f":"IF($U24=0, 0, IF('Dry Cotton'!$E$9=0,0,F24/($U24+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Dry Cotton'!$E$9)))","v":538.72405497239924},{"$f":"IF($U24=0, 0, IF('Dry Cotton'!$E$9=0,0,G24/($U24+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Dry Cotton'!$E$9)))","v":307.87997139030972},{"$f":"IF($U24=0, 0, K24/($U24+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500))","v":512.0869708049438},{"$f":"IF($U24=0, 0, IF('Dry Cotton'!$E$9=0,0,L24/($U24+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/(1-'Dry Cotton'!$E$9)))","v":565.79358536919574},{"$f":"IF($U24=0, 0, IF('Dry Cotton'!$E$9=0,0,M24/($U24+Cottonseed_Price/2000*'Universal Input Prices'!$B$39/500)/('Dry Cotton'!$E$9)))","v":403.04626850782626}]
[{"$f":"'Dry Sorghum'!$A$3:$H$3","v":"Dryland Sorghum"},{"$f":"'Dry Sorghum'!F$12","v":259.5},{"$f":"'Dry Sorghum'!G$12","v":173.86499999999998},{"$f":"'Dry Sorghum'!H$12","v":85.635000000000005},{"$f":"'Dry Sorghum'!F$43","v":279.22604056585362},{"$f":"'Dry Sorghum'!G$43","v":209.68717423512194},{"$f":"'Dry Sorghum'!H$43","v":69.538866330731707},-19.726040565853623,-35.822174235121963,16.096133669268298,{"$f":"'Dry Sorghum'!F$57","v":326.01604056585364},{"$f":"'Dry Sorghum'!G$57","v":224.02717423512195},{"$f":"'Dry Sorghum'!H$57","v":101.98886633073171},{"$f":"'Dry Sorghum'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},-66.516040565853643,-50.162174235121967,-16.353866330731705,{"$f":"'Dry Sorghum'!$D$9","v":10.38},{"$f":"'Dry Sorghum'!$C$9","v":"cwt"},{"$f":"IF($U25=0, 0, (E25-'Dry Sorghum'!$F$10)/$U25)","v":26.900389264533104},{"$f":"IF($U25=0, 0, IF('Dry Sorghum'!$E$9=0,0,(F25-'Dry Sorghum'!$F$10)/$U25/(1-'Dry Sorghum'!$E$9)))","v":30.150860471504036},{"$f":"IF($U25=0, 0, IF('Dry Sorghum'!$E$9=0,0,(G25-'Dry Sorghum'!$F$10)/$U25/('Dry Sorghum'!$E$9)))","v":20.300947723107289},{"$f":"IF($U25=0, 0, (K25-'Dry Sorghum'!$F$10)/$U25)","v":31.408096393627517},{"$f":"IF($U25=0, 0, IF('Dry Sorghum'!$E$9=0,0,(L25-'Dry Sorghum'!$F$10)/$U25/(1-'Dry Sorghum'!$E$9)))","v":32.212805083703152},{"$f":"IF($U25=0, 0, IF('Dry Sorghum'!$E$9=0,0,(M25-'Dry Sorghum'!$F$10)/$U25/('Dry Sorghum'!$E$9)))","v":29.774293901655778}]
[{"$f":"'Dry Sorghum Sudangrass'!$A$3:$H$3","v":"Dryland Sorghum Sudangrass"},{"$f":"'Dry Sorghum Sudangrass'!F$12","v":201.6},{"$f":"'Dry Sorghum Sudangrass'!G$12","v":135.07199999999997},{"$f":"'Dry Sorghum Sudangrass'!H$12","v":66.528000000000006},{"$f":"'Dry Sorghum Sudangrass'!F$42","v":149.84439752195124},{"$f":"'Dry Sorghum Sudangrass'!G$42","v":113.79292213170729},{"$f":"'Dry Sorghum Sudangrass'!H$42","v":36.051475390243901},51.755602478048758,21.279077868292688,30.476524609756105,{"$f":"'Dry Sorghum Sudangrass'!F$56","v":196.07439752195125},{"$f":"'Dry Sorghum Sudangrass'!G$56","v":127.57292213170729},{"$f":"'Dry Sorghum Sudangrass'!H$56","v":68.501475390243911},{"$f":"'Dry Sorghum Sudangrass'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},5.5256024780487394,7.4990778682926873,-1.9734753902439053,{"$f":"'Dry Sorghum Sudangrass'!$D$9","v":0.6},{"$f":"'Dry Sorghum Sudangrass'!$C$9","v":"lb"},{"$f":"IF($U26=0, 0, E26/$U26)","v":249.7406625365854},{"$f":"IF($U26=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,F26/$U26/(1-'Dry Sorghum Sudangrass'!$E$9)))","v":283.06697047688385},{"$f":"IF($U26=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,G26/$U26/('Dry Sorghum Sudangrass'!$E$9)))","v":182.07815853658536},326.79066253658544,{"$f":"IF($U26=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,L26/$U26/(1-'Dry Sorghum Sudangrass'!$E$9)))","v":317.34557744205802},{"$f":"IF($U26=0, 0, IF('Dry Sorghum Sudangrass'!$E$9=0,0,M26/$U26/('Dry Sorghum Sudangrass'!$E$9)))","v":345.96704742547433}]
[{"$f":"'Dry Sunflowers-Oilseed'!$A$3:$H$3","v":"Dryland Sunflowers-Oilseed "},{"$f":"'Dry Sunflowers-Oilseed'!F$12","v":267.5},{"$f":"'Dry Sunflowers-Oilseed'!G$12","v":179.22499999999999},{"$f":"'Dry Sunflowers-Oilseed'!H$12","v":88.275000000000006},{"$f":"'Dry Sunflowers-Oilseed'!F$44","v":370.79022890000005},{"$f":"'Dry Sunflowers-Oilseed'!G$44","v":282.07237467499999},{"$f":"'Dry Sunflowers-Oilseed'!H$44","v":88.717854224999982},-103.29022890000005,-102.847374675,-0.44285422499997651,{"$f":"'Dry Sunflowers-Oilseed'!F$58","v":415.31022890000003},{"$f":"'Dry Sunflowers-Oilseed'!G$58","v":294.14237467499999},{"$f":"'Dry Sunflowers-Oilseed'!H$58","v":121.16785422499999},{"$f":"'Dry Sunflowers-Oilseed'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},-147.81022890000003,-114.91737467499999,-32.892854224999979,{"$f":"'Dry Sunflowers-Oilseed'!$D$9","v":26.75},{"$f":"'Dry Sunflowers-Oilseed'!$C$9","v":"cwt"},13.861316968224301,{"$f":"IF($U27=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,F27/$U27/(1-'Dry Sunflowers-Oilseed'!$E$9)))","v":15.738450253870834},{"$f":"IF($U27=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,G27/$U27/('Dry Sunflowers-Oilseed'!$E$9)))","v":10.050167570093455},15.525616033644861,{"$f":"IF($U27=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,L27/$U27/(1-'Dry Sunflowers-Oilseed'!$E$9)))","v":16.411905408006696},{"$f":"IF($U27=0, 0, IF('Dry Sunflowers-Oilseed'!$E$9=0,0,M27/$U27/('Dry Sunflowers-Oilseed'!$E$9)))","v":13.726180031152646}]
[{"$f":"'Dry Wheat'!$A$3:$H$3","v":"Dryland Wheat"},{"$f":"'Dry Wheat'!F$13","v":213},{"$f":"'Dry Wheat'!G$13","v":142.71},{"$f":"'Dry Wheat'!H$13","v":70.290000000000006},{"$f":"'Dry Wheat'!F$44","v":157.19827307317072},{"$f":"'Dry Wheat'!G$44","v":132.97691423902438},{"$f":"'Dry Wheat'!H$44","v":24.22135883414634},55.801726926829275,9.7330857609756265,46.068641165853663,{"$f":"'Dry Wheat'!F$58","v":208.27827307317074},{"$f":"'Dry Wheat'!G$58","v":151.60691423902438},{"$f":"'Dry Wheat'!H$58","v":56.671358834146346},{"$f":"'Dry Wheat'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},4.7217269268292625,-8.896914239024369,13.61864116585366,{"$f":"'Dry Wheat'!$D$9","v":8.4600000000000009},{"$f":"'Dry Wheat'!$C$9","v":"bu"},{"$f":"IF($U28=0, 0, (E28-'Dry Wheat'!$F$10)/$U28)","v":13.404051190682118},{"$f":"IF($U28=0, 0, IF('Dry Wheat'!$E$9=0,0,(F28-'Dry Wheat'!$G$10)/$U28/(1-'Dry Wheat'!$E$9)))","v":18.282861267955326},{"$f":"IF($U28=0, 0, IF('Dry Wheat'!$E$9=0,0,(G28-'Dry Wheat'!$H$10)/$U28/('Dry Wheat'!$E$9)))","v":3.4985883065213623},{"$f":"IF($U28=0, 0, (K28-'Dry Wheat'!$F$10)/$U28)","v":19.441876249783771},{"$f":"IF($U28=0, 0, IF('Dry Wheat'!$E$9=0,0,(L28-'Dry Wheat'!$G$10)/$U28/(1-'Dry Wheat'!$E$9)))","v":21.56961896881274},{"$f":"IF($U28=0, 0, IF('Dry Wheat'!$E$9=0,0,(M28-'Dry Wheat'!$H$10)/$U28/('Dry Wheat'!$E$9)))","v":15.121913759634051}]
[{"$f":"'Dry Other Crop'!$A$3:$H$3","v":"Dryland Other Crop"},{"$f":"'Dry Other Crop'!F$12","v":0},{"$f":"'Dry Other Crop'!G$12","v":0},{"$f":"'Dry Other Crop'!H$12","v":0},{"$f":"'Dry Other Crop'!F$44","v":0},{"$f":"'Dry Other Crop'!G$44","v":0},{"$f":"'Dry Other Crop'!H$44","v":0},0,0,0,{"$f":"'Dry Other Crop'!F$58","v":0},{"$f":"'Dry Other Crop'!G$58","v":0},{"$f":"'Dry Other Crop'!H$58","v":0},{"$f":"'Dry Other Crop'!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,{"$f":"'Dry Other Crop'!$D$9","v":0},{"$f":"'Dry Other Crop'!$C$9","v":"unit"},{"$f":"IF($U29=0, 0, (E29-'Dry Other Crop'!$F$10)/$U29)","v":0},{"$f":"IF($U29=0, 0, IF('Dry Other Crop'!$E$9=0,0,(F29-'Dry Other Crop'!$G$10)/$U29/(1-'Dry Other Crop'!$E$9)))","v":0},{"$f":"IF($U29=0, 0, IF('Dry Other Crop'!$E$9=0,0,(G29-'Dry Other Crop'!$H$10)/$U29/('Dry Other Crop'!$E$9)))","v":0},{"$f":"IF($U29=0, 0, (K29-'Dry Other Crop'!$F$10)/$U29)","v":0},{"$f":"IF($U29=0, 0, IF('Dry Other Crop'!$E$9=0,0,(L29-'Dry Other Crop'!$G$10)/$U29/(1-'Dry Other Crop'!$E$9)))","v":0},{"$f":"IF($U29=0, 0, IF('Dry Other Crop'!$E$9=0,0,(M29-'Dry Other Crop'!$H$10)/$U29/('Dry Other Crop'!$E$9)))","v":0}]

{"sheet":"Irrigation Analysis","index":28,"n_rows":33,"n_cols":23,"rows_kept":33,"cut":false,"hidden":false,"merged":[[2,1,2,5],[8,16,8,22]]}
[]
["Irrigation Analysis"]
["Farm Name","ABC Farm"]
["Total Well GPM to Pivot",500]
["Acres Available for Irrigation",120]
["Minimum Planting Circle Size","None"]
["Allowed Inches per Gross Acre",15]
["Gross Acres",160]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total ROVC at Various Irrigated and Dryland Combinations"]
["Commodity","Crop GPM \nper acre","Normal GPM/Acre by Crop","Limited Max Irr Acreage","Maximum Irr Acreage","Remaining Acres","ROVC/ Acre","ROVC/       Ac-In","ROVC (Irr. Land)",{"$f":"$A27","v":"Dryland Canola"},{"$f":"A28","v":"Dryland Cotton"},{"$f":"A29","v":"Dryland Sorghum"},{"$f":"A30","v":"Dryland Sorghum Sudangrass"},{"$f":"A31","v":"Dryland Sunflowers-Oilseed "},{"$f":"A32","v":"Dryland Wheat"},{"$f":"A33","v":"Dryland Other Crop"},"With Dryland Canola","With Dryland  Cotton","With Dryland Sorghum","With Dryland Sorg. Sundangrass","With Dryland Sunfl.-Oils.","With Dryland  Wheat","With Dryland Other Crop"]
[{"$f":"'Irr Alfalfa'!$A$3:$H$3","v":"Irrigated Alfalfa "},{"$f":"Alfalfa_GPM","v":8.0001159625243066},"7 to 8",{"$f":"IF(Alfalfa_Inches=0,0,MIN(IF(B11=0,0,MIN($B$5,$B$4/B11)),$B$7*$B$8/Alfalfa_Inches))","v":62.499094055910803},{"$f":"IF((D11)>$B$5,$B$5,IF($B$6=\"None\",(D11),FLOOR((D11),($B$5*$B$6))))","v":62.499094055910803},{"$f":"$B$5-E11","v":57.500905944089197},{"$f":"'Comparative Returns'!H7","v":1154.1301600000002},{"$f":"'Comparative Returns'!O7","v":48.088756666666676},{"$f":"IF(SUBTOTAL(102,$G11)=1,G11*E11,\"-\")","v":"-"},{"$f":"F11*$G$27","v":1453.4072508689221},{"$f":"F11*$G$28","v":-3686.333921117428},{"$f":"F11*$G$29","v":-1134.2652032264373},{"$f":"F11*$G$30","v":2975.9940301699512},{"$f":"F11*$G$31","v":-5939.2817369223467},{"$f":"F11*$G$32","v":3208.6498515373596},{"$f":"F11*$G$33","v":0},{"$f":"IF(SUBTOTAL(102,$G11,$G$27)=2,IF($I11=($I11+J11),\"-\",($I11+J11)),\"-\")","v":"-"},{"$f":"IF(SUBTOTAL(102,$G11,$G$28)=2,IF($I11=($I11+K11),\"-\",($I11+K11)),\"-\")","v":"-"},{"$f":"IF(SUBTOTAL(102,$G11,$G$29)=2,IF($I11=($I11+L11),\"-\",($I11+L11)),\"-\")","v":"-"},{"$f":"IF(SUBTOTAL(102,$G11,$G$30)=2,IF($I11=($I11+M11),\"-\",($I11+M11)),\"-\")","v":"-"},{"$f":"IF(SUBTOTAL(102,$G11,$G$31)=2,IF($I11=($I11+N11),\"-\",($I11+N11)),\"-\")","v":"-"},{"$f":"IF(SUBTOTAL(102,$G11,$G$32)=2,IF($I11=($I11+O11),\"-\",($I11+O11)),\"-\")","v":"-"},{"$f":"IF(SUBTOTAL(102,$G11,$G$33)=2,IF($I11=($I11+P11),\"-\",($I11+P11)),\"-\")","v":"-"}]
[{"$f":"'Irr Canola'!$A$3:$H$3","v":"Irrigated Canola"},{"$f":"Canola_GPM","v":2.000099703012304},"2 to 3.5",{"$f":"IF(Canola_Inches=0,0,MIN(IF(B12=0,0,MIN($B$5,$B$4/B12)),$B$7*$B$8/Canola_Inches))","v":120},{"$f":"IF((D12)>$B$5,$B$5,IF($B$6=\"None\",(D12),FLOOR((D12),($B$5*$B$6))))","v":120},{"$f":"$B$5-E12","v":0},{"$f":"'Comparative Returns'!H8","v":11.404635671999927},{"$f":"'Comparative Returns'!O8","v":1.1404635671999928},{"$f":"IF(SUBTOTAL(102,$G12)=1,G12*E12,\"-\")","v":"-"},0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Corn'!$A$3:$H$3","v":"Irrigated Corn"},{"$f":"Corn_GPM","v":6.0001833960080999},"4.5 to 7",{"$f":"IF(Corn_Inches=0,0,MIN(IF(B13=0,0,MIN($B$5,$B$4/B13)),$B$7*$B$8/Corn_Inches))","v":83.330786244408486},83.330786244408486,36.669213755591514,{"$f":"'Comparative Returns'!H9","v":201.18425321707309},{"$f":"'Comparative Returns'!O9","v":9.1447387825942315},16764.842000572869,926.86019952208449,-2350.8319444458789,-723.33839806075582,1897.8372503169917,-3787.5714823980779,2046.2054526110494,0,"-",14414.01005612699,16041.503602512114,"-","-","-","-"]
[{"$f":"'Irr Corn Silage'!$A$3:$H$3","v":"Irrigated Corn Silage"},{"$f":"Corn_Silage_GPM","v":5.9996627426026103},"4.5 to 7",{"$f":"IF(Corn_Silage_Inches=0,0,MIN(IF(B14=0,0,MIN($B$5,$B$4/B14)),$B$7*$B$8/Corn_Silage_Inches))","v":83.338017727160377},83.338017727160377,36.661982272839623,{"$f":"'Comparative Returns'!H10","v":316.63954734146341},{"$f":"'Comparative Returns'!O10","v":15.83197736707317},26388.112209462914,926.67741475906962,-2350.3683402690299,-723.19574953864083,1897.462980570358,-3786.8245408893486,2045.8019233852524,0,"-",24037.743869193884,25664.916459924272,"-","-","-","-"]
[{"$f":"'Irr Cotton'!$A$3:$H$3","v":"Irrigated Cotton"},{"$f":"Cotton_GPM","v":2.9999109107782052},"2 to 3.5",{"$f":"IF(Cotton_Inches=0,0,MIN(IF(B15=0,0,MIN($B$5,$B$4/B15)),$B$7*$B$8/Cotton_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H11","v":290.9882727560439},{"$f":"'Comparative Returns'!O11","v":24.249022729670326},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Peanuts'!$A$3:$H$3","v":"Irrigated Peanuts"},{"$f":"Peanuts_GPM","v":4.9999462121212117},"4.5 to 6",{"$f":"IF(Peanuts_Inches=0,0,MIN(IF(B16=0,0,MIN($B$5,$B$4/B16)),$B$7*$B$8/Peanuts_Inches))","v":100.00107576914843},100.00107576914843,19.998924230851571,{"$f":"'Comparative Returns'!H12","v":51.8483880005017},{"$f":"'Comparative Returns'!O12","v":2.4689708571667475},"-",505.49780059049232,-1282.113934860947,-394.49959065121107,1035.0563724805709,-2065.6934615584159,1115.9745087603285,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Sorghum'!$A$3:$H$3","v":"Irrigated Sorghum"},{"$f":"Sorghum_GPM","v":2.4999257589818376},"3.5 to 4.5",{"$f":"IF(Sorghum_Inches=0,0,MIN(IF(B17=0,0,MIN($B$5,$B$4/B17)),$B$7*$B$8/Sorghum_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H13","v":-63.98738998151407},{"$f":"'Comparative Returns'!O13","v":-6.3987389981514067},-7678.4867977816884,0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Sorghum Seed'!$A$3:$H$3","v":"Irrigated Sorghum Seed "},{"$f":"Sorghum_Seed_GPM","v":3.0768003263308179},"3.5 to 4.5",{"$f":"IF(Sorghum_Seed_Inches=0,0,MIN(IF(B18=0,0,MIN($B$5,$B$4/B18)),$B$7*$B$8/Sorghum_Seed_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H14","v":657.94642933902423},{"$f":"'Comparative Returns'!O14","v":41.121651833689015},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Sorghum Silage'!$A$3:$H$3","v":"Irrigated Sorghum Silage"},{"$f":"Sorghum_Silage_GPM","v":3.7692341519131922},"3.5 to 4.5",{"$f":"IF(Sorghum_Silage_Inches=0,0,MIN(IF(B19=0,0,MIN($B$5,$B$4/B19)),$B$7*$B$8/Sorghum_Silage_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H15","v":438.2510835408782},{"$f":"'Comparative Returns'!O15","v":31.303648824348443},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Sorghum Sudangrass'!$A$3:$H$3","v":"Irrigated Sorghum Sudangrass"},{"$f":"Sorghum_Sudan_GPM","v":3.4999476180655806},"3.5 to 4.5",{"$f":"IF(Sorghum_Sudan_Inches=0,0,MIN(IF(B20=0,0,MIN($B$5,$B$4/B20)),$B$7*$B$8/Sorghum_Sudan_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H16","v":49.427761769560959},{"$f":"'Comparative Returns'!O16","v":5.4919735299512178},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Soybeans'!$A$3:$H$3","v":"Irrigated Soybeans"},{"$f":"Soybeans_GPM","v":3.8891744254566887},"4.5 to 6",{"$f":"IF(Soybeans_Inches=0,0,MIN(IF(B21=0,0,MIN($B$5,$B$4/B21)),$B$7*$B$8/Soybeans_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H17","v":325.43684559999997},{"$f":"'Comparative Returns'!O17","v":23.245488971428568},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Sunflowers-Confection'!$A$3:$H$3","v":"Irrigated Sunflowers-Confectionary "},{"$f":"Sunflowers_Conf_GPM","v":1.9999784848484849},"2 to 3.5",{"$f":"IF(Sunflowers_Conf_Inches=0,0,MIN(IF(B22=0,0,MIN($B$5,$B$4/B22)),$B$7*$B$8/Sunflowers_Conf_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H18","v":-49.304626499999813},{"$f":"'Comparative Returns'!O18","v":-7.0435180714285446},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Sunflowers-Oilseed'!$A$3:$H$3","v":"Irrigated Sunflowers-Oilseed "},{"$f":"Sunflowers_Oil_GPM","v":1.9999784848484849},"2 to 3.5",{"$f":"IF(Sunflowers_Oil_Inches=0,0,MIN(IF(B23=0,0,MIN($B$5,$B$4/B23)),$B$7*$B$8/Sunflowers_Oil_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H19","v":-95.231362499999705},{"$f":"'Comparative Returns'!O19","v":-13.604480357142815},"-",0,0,0,0,0,0,0,"-","-","-","-","-","-","-"]
[{"$f":"'Irr Triticale Silage'!$A$3:$H$3","v":"Irrigated Triticale Silage"},{"$f":"Triticale_Silage_GPM","v":2.6923101085094232},"3.5 to 4.5",{"$f":"IF(Triticale_Silage_Inches=0,0,MIN(IF(B24=0,0,MIN($B$5,$B$4/B24)),$B$7*$B$8/Triticale_Silage_Inches))","v":120},{"$f":"IF((D24)>$B$5,$B$5,IF($B$6=\"None\",(D24),FLOOR((D24),($B$5*$B$6))))","v":120},{"$f":"$B$5-E24","v":0},{"$f":"'Comparative Returns'!H20","v":138.82455313170738},{"$f":"'Comparative Returns'!O20","v":2.862952219668125},{"$f":"IF(SUBTOTAL(102,$G24)=1,G24*E24,\"-\")","v":"-"},{"$f":"F24*$G$27","v":0},{"$f":"F24*$G$28","v":0},{"$f":"F24*$G$29","v":0},{"$f":"F24*$G$30","v":0},{"$f":"F24*$G$31","v":0},{"$f":"F24*$G$32","v":0},{"$f":"F24*$G$33","v":0},"-","-","-","-","-","-","-"]
[{"$f":"'Irr Wheat'!$A$3:$H$3","v":"Irrigated Wheat"},{"$f":"Wheat_GPM","v":2.6667996040164055},"3.5 to 4.5",{"$f":"IF(Wheat_Inches=0,0,MIN(IF(B25=0,0,MIN($B$5,$B$4/B25)),$B$7*$B$8/Wheat_Inches))","v":120},120,0,{"$f":"'Comparative Returns'!H21","v":96.996666159804874},{"$f":"'Comparative Returns'!O21","v":9.6996666159804867},"-",{"$f":"F25*$G$27","v":0},{"$f":"F25*$G$28","v":0},{"$f":"F25*$G$29","v":0},{"$f":"F25*$G$30","v":0},{"$f":"F25*$G$31","v":0},{"$f":"F25*$G$32","v":0},{"$f":"F25*$G$33","v":0},"-","-","-","-","-","-","-"]
[{"$f":"'Irr Other Crop'!$A$3:$H$3","v":"Irrigated Other Crop"},{"$f":"Other_GPM","v":0},"2 to 8",{"$f":"IF(Other_Inches=0,0,MIN(IF(B26=0,0,MIN($B$5,$B$4/B26)),$B$7*$B$8/Other_Inches))","v":0},0,120,{"$f":"'Comparative Returns'!H22","v":0},{"$f":"'Comparative Returns'!O22","v":"-"},"-",{"$f":"F26*$G$27","v":3033.1499519999998},{"$f":"F26*$G$28","v":-7693.0974090081054},{"$f":"F26*$G$29","v":-2367.1248679024347},{"$f":"F26*$G$30","v":6210.6722973658507},{"$f":"F26*$G$31","v":-12394.827468000005},{"$f":"F26*$G$32","v":6696.2072312195132},{"$f":"F26*$G$33","v":0},"-","-","-","-","-","-","-"]
[{"$f":"'Dry Canola'!$A$3:$H$3","v":"Dryland Canola"},"-",null,null,"-","-",{"$f":"'Comparative Returns'!H23","v":25.2762496},"-"]
[{"$f":"'Dry Cotton'!$A$3:$H$3","v":"Dryland Cotton"},"-","Min Planting Circle Size",null,"-","-",{"$f":"'Comparative Returns'!H24","v":-64.109145075067545},"-"]
[{"$f":"'Dry Sorghum'!$A$3:$H$3","v":"Dryland Sorghum"},"-","None",null,"-","-",{"$f":"'Comparative Returns'!H25","v":-19.726040565853623},"-"]
[{"$f":"'Dry Sorghum Sudangrass'!$A$3:$H$3","v":"Dryland Sorghum Sudangrass"},"-",0.25,null,"-","-",{"$f":"'Comparative Returns'!H26","v":51.755602478048758},"-"]
[{"$f":"'Dry Sunflowers-Oilseed'!$A$3:$H$3","v":"Dryland Sunflowers-Oilseed "},"-",{"$f":"1/3","v":0.33333333333333331},null,"-","-",{"$f":"'Comparative Returns'!H27","v":-103.29022890000005},"-"]
[{"$f":"'Dry Wheat'!$A$3:$H$3","v":"Dryland Wheat"},"-",0.5,null,"-","-",{"$f":"'Comparative Returns'!H28","v":55.801726926829275},"-"]
[{"$f":"'Dry Other Crop'!$A$3:$H$3","v":"Dryland Other Crop"},"-",null,null,"-","-",{"$f":"'Comparative Returns'!H29","v":0},"-"]

{"sheet":"Graphs","index":29,"n_rows":2,"n_cols":1,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[]
["Irrigation Analysis Graphs"]