{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["Menu","AlfalfaEstablish","AlfalfaHay","Blackeyes","Corn","CornSilage","CottonDrip","CottonPivot","GuarIrragated","Peanuts","SesameIrrigated","SorghumIrrigated","SorghumSilage","Soybeans","SunflowersConfectionary","SunflowersOilseed","WheatIrrigated","CottonDryland","GuarDryland","SesameDryland","SorghumDryland","SunflowersDryland","WheatDryland","CowCalf","StockersMar1","StockersGrazeOut","Livestock Budget","Crop Budget","Comparative Returns - Cash Rent","Comparative Returns-Share Rent","Your Returns - Cash Rent","Your Returns-Share Rent"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":1180,"comments":27,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":68,"n_cols":26,"rows_kept":68,"cut":false,"hidden":false,"merged":[[5,0,5,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[]
["     South Plains Extension District - 2      "]
[]
[null,null,null,"Budgets"]
[]
[]
[null,null,null,"Forage Crops"]
[]
[null,null,null,{"$f":"+AlfalfaEstablish!A3","v":"Irrigated Alfalfa Establishment"}]
[null,null,null,{"$f":"AlfalfaHay!A3","v":"Irrigated Alfalfa"}]
[null,null,null,{"$f":"CornSilage!A3","v":"Irrigated Corn Silage"}]
[null,null,null,{"$f":"SorghumSilage!A3","v":"Irrigated Sorghum Silage"}]
[]
[null,"Comparative Returns",null,"Field Crops - Irrigated"]
[]
[null,null,null,{"$f":"Blackeyes!A3","v":"Irrigated Blackeyed Peas"}]
[null,null,null,{"$f":"+Corn!A3","v":"Irrigated Corn"}]
[null,null,null,{"$f":"CottonDrip!A3","v":"Irrigated Cotton - Drip"}]
[null,null,null,{"$f":"CottonPivot!A3","v":"Irrigated Cotton - Pivot"}]
[null,null,null,{"$f":"GuarIrragated!A3","v":"Irrigated Guar"}]
[null,null,null,{"$f":"Peanuts!A3","v":"Irrigated Peanuts"}]
[null,null,null,{"$f":"SesameIrrigated!A3","v":"Irrigated Sesame"}]
[null,null,null,{"$f":"SorghumIrrigated!A3","v":"Irrigated Sorghum"}]
[null,null,null,{"$f":"Soybeans!A3","v":"Irrigated Soybeans"}]
[null,null,null,{"$f":"SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"}]
[null,null,null,{"$f":"SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"}]
[null,null,null,{"$f":"WheatIrrigated!A3","v":"Irrigated Wheat"}]
[]
[null,null,null,"Field Crops - Dryland"]
[]
[null,null,null,{"$f":"CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"}]
[null,null,null,{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"}]
[null,null,null,{"$f":"SesameDryland!A3","v":"Dryland Sesame"}]
[null,null,null,{"$f":"SorghumDryland!A3","v":"Dryland Sorghum "}]
[null,null,null,{"$f":"SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"}]
[null,null,null,{"$f":"WheatDryland!A3","v":"Dryland Wheat"}]
[]
[null,null,null,"Livestock"]
[]
[null,null,null,{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"}]
[null,null,null,{"$f":"+StockersMar1!A3","v":"Stocker Calf Budget - Pull off Wheat March 1"}]
[null,null,null,{"$f":"+StockersGrazeOut!A3","v":"Stocker Calf Budget - Grazeout"}]
[]
[null,null,null,"Other Budgets"]
[]
[null,null,null,{"$f":"'Livestock Budget'!A3","v":"Livestock Enterprise"}]
[null,null,null,{"$f":"'Crop Budget'!A3","v":"Crop Enterprise"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]

{"sheet":"AlfalfaEstablish","index":1,"n_rows":119,"n_cols":33,"rows_kept":119,"cut":false,"hidden":false,"merged":[[78,3,78,8],[88,3,88,8],[100,0,100,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa Establishment"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,0,null,0,null,"",0,null,0,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},0,{"$f":"+J10-N10","v":0},0,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,0,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},0,{"$f":"SUM(P10:P12)","v":0},0,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},4,{"$f":"+J18-N18","v":0},488,{"$f":"+J18*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",80,null,"Pound",0.94,null,75.199999999999989,0,0,null,0,0,75.199999999999989,0,9174.3999999999978,0]
[null,"Herbicide"]
[null,"","Herbicide and Application Alfalfa",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,"Seed"]
[null,"","Seed - Alfalfa",18,null,"Pound",4.25,null,76.5,0,0,null,0,0,76.5,0,9333,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E27*H27","v":0},0,null,0,{"$f":"J27*L27","v":0},0,{"$f":"+J27-N27","v":0},0,{"$f":"+J27*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",6,null,"AcreInch",10,null,60,{"$f":"E29*H29","v":0},0,null,0,{"$f":"J29*L29","v":0},60,{"$f":"+J29-N29","v":0},7320,{"$f":"+J29*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.41,null,"Hour",12,null,4.92,{"$f":"E32*H32","v":0},0,null,0,{"$f":"J32*L32","v":0},4.92,{"$f":"+J32-N32","v":0},600.24,{"$f":"+J32*E$7","v":0}]
[null,null,"Other Labor",0.48,null,"Hour",12,null,5.76,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},5.76,{"$f":"+J33-N33","v":0},702.72,{"$f":"+J33*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.88,null,"Gallon",2.75,null,7.92,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},7.92,{"$f":"+J37-N37","v":0},966.24,{"$f":"+J37*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},0,{"$f":"+J40-N40","v":0},0,{"$f":"+J40*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},0,{"$f":"+J41-N41","v":0},0,{"$f":"+J41*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.749577868852459,null,1.749577868852459,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},1.749577868852459,{"$f":"+J44-N44","v":0},213.4485,{"$f":"+J44*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6.4539851895684581,null,6.4539851895684581,0,0,null,0,0,6.4539851895684581,0,787.38619312735193,0]
[null,null,"Implements",1,null,"Acre",6.7804712432014549,null,6.7804712432014549,0,0,null,0,0,6.7804712432014549,0,827.21749167057749,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,{"$f":"+J48*E$7","v":0}]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,8.3148704468875287,{"$f":"+SUM(J17:J49)/2*H50","v":0},null,null,0,{"$f":"+SUM(N17:N49)/2*L50","v":0},8.3148704468875287,{"$f":"+SUM(P17:P49)/2*L50","v":0},1014.4141945202786,{"$f":"+J50*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,321.59890474850994,{"$f":"SUM(J18:J50)","v":0},null,null,0,{"$f":"SUM(N18:N50)","v":0},321.59890474850994,{"$f":"SUM(P18:P50)","v":0},39235.06637931821,{"$f":"SUM(R18:R50)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-321.59890474850994,{"$f":"+J13-J51","v":0},null,null,0,{"$f":"+N13-N51","v":0},-321.59890474850994,{"$f":"+P13-P51","v":0},-39235.06637931821,{"$f":"+R13-R51","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,"n/a",{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit",null,"Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Machinery Depreciation"]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6.6691180292207415,null,6.6691180292207415,{"$f":"E57*H57","v":0},0,null,0,{"$f":"J57*L57","v":0},6.6691180292207415,{"$f":"+J57-N57","v":0},813.63239956493044,{"$f":"+J57*E$7","v":0}]
[null,null,"Implements",1,null,"Acre",8.0685055213340622,null,8.0685055213340622,0,0,null,0,{"$f":"J58*L58","v":0},8.0685055213340622,0,984.35767360275554,0]
[null,"Equipment Investment"]
[null,null,"Pickup/General Use Equipment",17.889344262295083,null,"Dollars",0.08,null,1.4311475409836067,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},1.4311475409836067,{"$f":"+J60-N60","v":0},174.60000000000002,{"$f":"+J60*E$7","v":0}]
[null,null,"Irrigation Equipment",357.14344262295083,null,"Dollars",0.08,null,28.571475409836069,0,0,null,0,{"$f":"J61*L61","v":0},28.571475409836069,0,3485.7200000000003,0]
[null,null,"Tractors/Self-Propelled",51.954580776026098,null,"Dollars",0.08,null,4.1563664620820884,0,0,null,0,{"$f":"J62*L62","v":0},4.1563664620820884,0,507.0767083740148,0]
[null,null,"Implements",34.515273619040158,null,"Dollars",0.08,null,2.7612218895232128,0,0,null,0,{"$f":"J63*L63","v":0},2.7612218895232128,0,336.86907052183199,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,0,0,null,0,{"$f":"J64*L64","v":0},0,{"$f":"+J64-N64","v":0},0,{"$f":"+J64*E$7","v":0}]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Alfalfa",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,{"$f":"+J68*E$7","v":0}]
[null,"Whole Farm Insurance",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,181.65783485297979,{"$f":"+SUM(J57:J71)","v":0},null,null,0,{"$f":"+SUM(N57:N71)","v":0},181.65783485297979,{"$f":"+SUM(P57:P71)","v":0},22162.255852063532,{"$f":"+SUM(R57:R71)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,503.2567396014897,{"$f":"+J51+J72","v":0},null,null,0,{"$f":"+N51+N72","v":0},503.2567396014897,{"$f":"+P51+P72","v":0},61397.322231381739,{"$f":"+R51+R72","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-503.2567396014897,{"$f":"+J13-J73","v":0},null,null,0,{"$f":"+N13-N73","v":0},-503.2567396014897,{"$f":"+P13-P73","v":0},-61397.322231381739,{"$f":"+R13-R73","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,"n/a",{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},""]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","","Costs",null,null,"Costs"]
[null,0.75,0,0,null,null,0]
[null,0.9,0,0,null,null,0]
[null,1,0,0,null,null,0]
[null,1.1000000000000001,0,0,null,null,0]
[null,1.25,0,0,null,null,0]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(#REF!=0,0,#REF!)","v":{"$error":"#REF!"}},null,{"$f":"IF(Y119=0,0,LOOKUP(Y119,#REF!,#REF!))","v":0},{"$f":"IF(Y119=0,0,LOOKUP(Y119,#REF!,#REF!))","v":0},null,{"$f":"Z119*AC119","v":{"$error":"#REF!"}},{"$f":"AA119*AD119","v":0},{"$f":"+#REF!","v":{"$error":"#REF!"}}]

{"sheet":"AlfalfaHay","index":2,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Alfalfa"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Hay - Alfalfa",null,6,null,"Ton",240,null,1440,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1440,{"$f":"+J10-N10","v":0},175680,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1440,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1440,{"$f":"SUM(P10:P12)","v":0},175680,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Custom Baling",6,null,"Ton",50,null,300,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},300,{"$f":"+J18-N18","v":0},36600,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Crop Consultant",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",65,null,"Pound",1.1599999999999999,null,75.399999999999991,0,0,null,0,0,75.399999999999991,0,9198.7999999999993,0]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",1.06,null,31.8,0,0,null,0,0,31.8,0,3879.6,0]
[null,"","Sulfur",12,null,"Pound",0.12,null,1.44,0,0,null,0,0,1.44,0,175.68,0]
[null,"Herbicide"]
[null,"","Herbicide and Application Alfalfa",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,"Insecticide"]
[null,"","Insecticide Application Alfalfa",1,null,"Acre",25.9,null,25.9,0,0,null,0,0,25.9,0,3159.7999999999997,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Alfalfa",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",24,null,"AcreInch",10,null,240,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},240,{"$f":"+J35-N35","v":0},29280,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",1.25,null,"Hour",12,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",1,null,"Hour",12,null,12,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},12,{"$f":"+J38-N38","v":0},1464,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0,null,"Hour",12,null,0,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},0,{"$f":"+J39-N39","v":0},0,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.0099999999999998,null,"Gallon",2.75,null,5.5274999999999999,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},5.5274999999999999,{"$f":"+J43-N43","v":0},674.35500000000002,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},5.1229508196721314,{"$f":"+J46-N46","v":0},625,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",42,null,42,0,0,null,0,0,42,0,5124,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,19.644382753048323,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},19.644382753048323,{"$f":"+SUM(P17:P55)/2*L56","v":0},2396.6146958718955,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,817.33483357272053,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},817.33483357272053,{"$f":"SUM(P18:P56)","v":0},99714.84969587189,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,622.66516642727947,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},622.66516642727947,{"$f":"+P13-P57","v":0},75965.15030412811,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,136.22247226212008,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Cash Rent - Alfalfa",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,335.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},335.25,{"$f":"+SUM(P62:P74)","v":0},40900.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1152.5848335727205,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},1152.5848335727205,{"$f":"+P57+P75","v":0},140615.34969587188,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,287.41516642727947,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},287.41516642727947,{"$f":"+P13-P76","v":0},35064.650304128125,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,192.09747226212008,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,4.5,181.6299630161601,null,null,256.1299630161601]
[null,0.9,5.4,151.35830251346675,null,null,213.4416358468001]
[null,1,6,136.22247226212008,null,null,192.09747226212008]
[null,1.1000000000000001,6.6000000000000005,123.83861114738188,null,null,174.63406569283643]
[null,1.25,7.5,108.97797780969607,null,null,153.67797780969607]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Blackeyes","index":3,"n_rows":105,"n_cols":18,"rows_kept":105,"cut":false,"hidden":false,"merged":[[82,3,82,8],[92,3,92,8],[104,0,104,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Blackeyed Peas"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Blackeyed Peas",null,1850,null,"Pound",0.34,null,629,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},629,{"$f":"+J10-N10","v":0},76738,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,629,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},629,{"$f":"SUM(P10:P12)","v":0},76738,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Custom Harvest - Blackeyed Peas",1,null,"Acre",30,null,30,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},30,{"$f":"+J18-N18","v":0},3660,{"$f":"+J18*E$7","v":0}]
[null,"","Custom Haul - Blackeyed Peas",18.5,null,"CWT",0.2,null,3.7,0,0,null,0,0,3.7,0,451.40000000000003,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",1.06,null,42.400000000000006,0,0,null,0,0,42.400000000000006,0,5172.8000000000011,0]
[null,"Herbicide"]
[null,"","Herbicide Blackeyed Peas",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Blackeyed Peas",1,null,"Acre",24,null,24,0,0,null,0,0,24,0,2928,0]
[null,"Seed"]
[null,"","Seed - Blackeyed Peas",50,null,"Pound",0.45,null,22.5,0,0,null,0,0,22.5,0,2745,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Fungicides"]
[null,"","Fungicide - Blackeyed Peas",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},0,{"$f":"+J34-N34","v":0},0,{"$f":"+J34*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",8,null,"AcreInch",10,null,80,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},80,{"$f":"+J36-N36","v":0},9760,{"$f":"+J36*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},5.5200000000000005,{"$f":"+J39-N39","v":0},673.44,{"$f":"+J39*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},6.48,{"$f":"+J40-N40","v":0},790.56000000000006,{"$f":"+J40*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},0,{"$f":"+J43-N43","v":0},0,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},6.6,{"$f":"+J44-N44","v":0},805.19999999999993,{"$f":"+J44*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},5.1229508196721314,{"$f":"+J47-N47","v":0},625,{"$f":"+J47*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},0,{"$f":"+J48-N48","v":0},0,{"$f":"+J48*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},0.5,{"$f":"+J51-N51","v":0},61,{"$f":"+J51*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,5.3471669148552161,{"$f":"+SUM(J17:J56)/2*H57","v":0},null,null,0,{"$f":"+SUM(N17:N56)/2*L57","v":0},5.3471669148552161,{"$f":"+SUM(P17:P56)/2*L57","v":0},652.35436361233633,{"$f":"+J57*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,301.17011773452742,{"$f":"SUM(J18:J57)","v":0},null,null,0,{"$f":"SUM(N18:N57)","v":0},301.17011773452742,{"$f":"SUM(P18:P57)","v":0},36742.754363612337,{"$f":"SUM(R18:R57)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,327.82988226547258,{"$f":"+J13-J58","v":0},null,null,0,{"$f":"+N13-N58","v":0},327.82988226547258,{"$f":"+P13-P58","v":0},39995.245636387663,{"$f":"+R13-R58","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.16279465823487968,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E64*H64","v":0},0,null,0,{"$f":"J64*L64","v":0},1.25,{"$f":"+J64-N64","v":0},152.5,{"$f":"+J64*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Blackeyed Peas",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E75*H75","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J63:J75)","v":0},null,null,0,{"$f":"+SUM(N63:N75)","v":0},205.25,{"$f":"+SUM(P63:P75)","v":0},25040.5,{"$f":"+SUM(R63:R75)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,506.42011773452742,{"$f":"+J58+J76","v":0},null,null,0,{"$f":"+N58+N76","v":0},506.42011773452742,{"$f":"+P58+P76","v":0},61783.254363612337,{"$f":"+R58+R76","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,122.57988226547258,{"$f":"+J13-J77","v":0},null,null,0,{"$f":"+N13-N77","v":0},122.57988226547258,{"$f":"+P13-P77","v":0},14954.745636387663,{"$f":"+R13-R77","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.27374060418082563,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1387.5,0.21705954431317293,null,null,0.36498747224110084]
[null,0.9,1665,0.18088295359431075,null,null,0.30415622686758403]
[null,1,1850,0.16279465823487968,null,null,0.27374060418082563]
[null,1.1000000000000001,2035.0000000000002,0.1479951438498906,null,null,0.24885509470984146]
[null,1.25,2312.5,0.13023572658790375,null,null,0.21899248334466051]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Corn","index":4,"n_rows":108,"n_cols":18,"rows_kept":108,"cut":false,"hidden":false,"merged":[[85,3,85,8],[95,3,95,8],[107,0,107,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Corn"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Corn",null,210,null,"Bushel",6.3,null,1323,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1323,{"$f":"+J10-N10","v":0},161406,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1323,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1323,{"$f":"SUM(P10:P12)","v":0},161406,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Crop Consultant",1,null,"Acre",6,null,6,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},6,{"$f":"+J18-N18","v":0},732,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Corn",210,null,"Bushel",0.35,null,73.5,0,0,null,0,0,73.5,0,8967,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",120,null,"Pound",1.06,null,127.2,0,0,null,0,0,127.2,0,15518.4,0]
[null,"","Fertilizer (P) - Dry",108,null,"Pound",0.94,null,101.52,0,0,null,0,0,101.52,0,12385.439999999999,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.9,null,135,0,0,null,0,0,135,0,16470,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Corn",1,null,"Acre",45,null,45,0,0,null,0,0,45,0,5490,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Corn",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Corn Irrigated",1,null,"Acre",15.5,null,15.5,0,0,null,0,0,15.5,0,1891,0]
[null,"Seed"]
[null,"","Seed - Corn",0.4375,null,"Bag",272,null,119,0,0,null,0,0,119,0,14518,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},0,{"$f":"+J37-N37","v":0},0,{"$f":"+J37*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",20,null,"AcreInch",10,null,200,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},200,{"$f":"+J39-N39","v":0},24400,{"$f":"+J39*E$7","v":0}]
[null,null,"Irrigation Labor",1.2500000000000002,null,"Hour",12,null,15.000000000000004,0,0,null,0,0,15.000000000000004,0,1830.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},5.5200000000000005,{"$f":"+J42-N42","v":0},673.44,{"$f":"+J42*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},6.48,{"$f":"+J43-N43","v":0},790.56000000000006,{"$f":"+J43*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},6.6,{"$f":"+J47-N47","v":0},805.19999999999993,{"$f":"+J47*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},5.1229508196721314,{"$f":"+J50-N50","v":0},625,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},0,{"$f":"+J51-N51","v":0},0,{"$f":"+J51*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},0.5,{"$f":"+J54-N54","v":0},61,{"$f":"+J54*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",38,null,38,0,0,null,0,0,38,0,4636,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,23.921422958531355,{"$f":"+SUM(J17:J59)/2*H60","v":0},null,null,0,{"$f":"+SUM(N17:N59)/2*L60","v":0},23.921422958531355,{"$f":"+SUM(P17:P59)/2*L60","v":0},2918.4136009408253,{"$f":"+J60*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,970.11437377820357,{"$f":"SUM(J18:J60)","v":0},null,null,0,{"$f":"SUM(N18:N60)","v":0},970.11437377820357,{"$f":"SUM(P18:P60)","v":0},118353.95360094082,{"$f":"SUM(R18:R60)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,352.88562622179643,{"$f":"+J13-J61","v":0},null,null,0,{"$f":"+N13-N61","v":0},352.88562622179643,{"$f":"+P13-P61","v":0},43052.046399059182,{"$f":"+R13-R61","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,4.6195922560866833,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E67*H67","v":0},0,null,0,{"$f":"J67*L67","v":0},1.25,{"$f":"+J67-N67","v":0},152.5,{"$f":"+J67*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E71*H71","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Corn",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E78*H78","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,235.25,{"$f":"+SUM(J66:J78)","v":0},null,null,0,{"$f":"+SUM(N66:N78)","v":0},235.25,{"$f":"+SUM(P66:P78)","v":0},28700.5,{"$f":"+SUM(R66:R78)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1205.3643737782036,{"$f":"+J61+J79","v":0},null,null,0,{"$f":"+N61+N79","v":0},1205.3643737782036,{"$f":"+P61+P79","v":0},147054.45360094082,{"$f":"+R61+R79","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,117.63562622179643,{"$f":"+J13-J80","v":0},null,null,0,{"$f":"+N13-N80","v":0},117.63562622179643,{"$f":"+P13-P80","v":0},14351.546399059182,{"$f":"+R13-R80","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,5.7398303513247786,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,157.5,6.1594563414489114,null,null,7.6531071350997051]
[null,0.9,189,5.13288028454076,null,null,6.3775892792497544]
[null,1,210,4.6195922560866833,null,null,5.7398303513247786]
[null,1.1000000000000001,231.00000000000003,4.1996293237151665,null,null,5.2180275921134349]
[null,1.25,262.5,3.6956738048693469,null,null,4.5918642810598227]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CornSilage","index":5,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[84,3,84,8],[94,3,94,8],[106,0,106,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Corn Silage"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Corn Silage",null,27,null,"Ton",65,null,1755,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1755,{"$f":"+J10-N10","v":0},214110,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1755,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1755,{"$f":"SUM(P10:P12)","v":0},214110,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Harvest and Haul - Corn Silage",27,null,"Ton",7,null,189,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},189,{"$f":"+J18-N18","v":0},23058,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",175,null,"Pound",1.06,null,185.5,0,0,null,0,0,185.5,0,22631,0]
[null,"","Fertilizer (P) - Dry",110,null,"Pound",0.94,null,103.39999999999999,0,0,null,0,0,103.39999999999999,0,12614.8,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.9,null,135,0,0,null,0,0,135,0,16470,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Corn Silage",1,null,"Acre",21.12,null,21.12,0,0,null,0,0,21.12,0,2576.6400000000003,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Corn Silage",1,null,"Acre",22.73,null,22.73,0,0,null,0,0,22.73,0,2773.06,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Corn Silage",1,null,"Acre",15.5,null,15.5,0,0,null,0,0,15.5,0,1891,0]
[null,"Seed"]
[null,"","Seed - Corn",0.5,null,"Bag",272,null,136,0,0,null,0,0,136,0,16592,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",20,null,"AcreInch",10,null,200,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},200,{"$f":"+J38-N38","v":0},24400,{"$f":"+J38*E$7","v":0}]
[null,null,"Irrigation Labor",1.2500000000000002,null,"Hour",12,null,15.000000000000004,0,0,null,0,0,15.000000000000004,0,1830.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.47,null,"Hour",12,null,5.64,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},5.64,{"$f":"+J41-N41","v":0},688.07999999999993,{"$f":"+J41*E$7","v":0}]
[null,null,"Other Labor",0.53,null,"Hour",12,null,6.36,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},6.36,{"$f":"+J42-N42","v":0},775.92000000000007,{"$f":"+J42*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},6.6,{"$f":"+J46-N46","v":0},805.19999999999993,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},5.1229508196721314,{"$f":"+J49-N49","v":0},625,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0.5,{"$f":"+J53-N53","v":0},61,{"$f":"+J53*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,27.948265336705749,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},27.948265336705749,{"$f":"+SUM(P17:P58)/2*L59","v":0},3409.6883710781012,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,1136.6712161563778,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},1136.6712161563778,{"$f":"SUM(P18:P59)","v":0},138673.88837107812,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,618.3287838436222,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},618.3287838436222,{"$f":"+P13-P60","v":0},75436.111628921877,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,42.098933931717696,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E66*H66","v":0},0,null,0,{"$f":"J66*L66","v":0},1.25,{"$f":"+J66-N66","v":0},152.5,{"$f":"+J66*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Corn",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E77*H77","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,235.25,{"$f":"+SUM(J65:J77)","v":0},null,null,0,{"$f":"+SUM(N65:N77)","v":0},235.25,{"$f":"+SUM(P65:P77)","v":0},28700.5,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1371.9212161563778,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},1371.9212161563778,{"$f":"+P60+P78","v":0},167374.38837107812,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,383.0787838436222,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},383.0787838436222,{"$f":"+P13-P79","v":0},46735.611628921877,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,50.811896894680658,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,20.25,56.13191190895693,null,null,67.749195859574215]
[null,0.9,24.3,46.776593257464107,null,null,56.457663216311843]
[null,1,27,42.098933931717696,null,null,50.811896894680658]
[null,1.1000000000000001,29.700000000000003,38.271758119743353,null,null,46.192633540618779]
[null,1.25,33.75,33.679147145374159,null,null,40.649517515744527]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CottonDrip","index":6,"n_rows":117,"n_cols":18,"rows_kept":117,"cut":false,"hidden":false,"merged":[[94,3,94,8],[104,3,104,8],[116,0,116,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Drip"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,1500,null,"Pound",0.85,null,1275,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1275,{"$f":"+J10-N10","v":0},155550,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,1.0649999999999999,null,"Ton",250,null,266.25,0,0,null,0,0,266.25,{"$f":"+J11-N11","v":0},32482.5,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1541.25,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},1541.25,{"$f":"SUM(P10:P13)","v":0},188032.5,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},4.75,{"$f":"+J19-N19","v":0},579.5,{"$f":"+J19*E$7","v":0}]
[null,"","Scouting",1,null,"Acre",9,null,9,0,0,null,0,0,9,0,1098,0]
[null,"","Strip and Module - Cotton",1500,null,"Pound",0.08,null,120,0,0,null,0,0,120,0,14640,0]
[null,"","Ginning - Cotton",45.454545454545453,null,"CWT",2.9,null,131.81818181818181,0,0,null,0,0,131.81818181818181,0,16081.818181818182,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",45,null,"Pound",1.1599999999999999,null,52.199999999999996,0,0,null,0,0,52.199999999999996,0,6368.4,0]
[null,"","Fertilizer (N) - Liquid",135,null,"Pound",1.06,null,143.1,0,0,null,0,0,143.1,0,17458.2,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",6.5,null,6.5,0,0,null,0,0,6.5,0,793,0]
[null,"","Herbicide - Cotton Postplant",1,null,"Acre",57,null,57,0,0,null,0,0,57,0,6954,0]
[null,"","Spot Spray and Chemical",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Cotton",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Boll Weevil Assessment Irrigated",3,null,"Bale",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Drip",1,null,"Acre",70,null,70,0,0,null,0,0,70,0,8540,0]
[null,"","Crop Insurance Hail",4,null,100,2.25,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Seed"]
[null,"","Seed - Cotton Irrigated",40,null,"Thousand",1.59,null,63.6,0,0,null,0,0,63.6,0,7759.2,0]
[null,"Other Chemicals"]
[null,"","Acid",24,null,"Pound",0.5,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Harvest Aid Apply Cotton Drip",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",14,null,"AcreInch",10,null,140,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},140,{"$f":"+J48-N48","v":0},17080,{"$f":"+J48*E$7","v":0}]
[null,null,"Irrigation Labor",1.25,null,"Hour",12,null,15,0,0,null,0,0,15,0,1830,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.75,null,"Hour",12,null,9,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},9,{"$f":"+J51-N51","v":0},1098,{"$f":"+J51*E$7","v":0}]
[null,null,"Other Labor",0.85,null,"Hour",12,null,10.199999999999999,{"$f":"E52*H52","v":0},0,null,0,{"$f":"J52*L52","v":0},10.199999999999999,{"$f":"+J52-N52","v":0},1244.3999999999999,{"$f":"+J52*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E55*H55","v":0},0,null,0,{"$f":"J55*L55","v":0},0,{"$f":"+J55-N55","v":0},0,{"$f":"+J55*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",4,null,"Gallon",2.75,null,11,{"$f":"E56*H56","v":0},0,null,0,{"$f":"J56*L56","v":0},11,{"$f":"+J56-N56","v":0},1342,{"$f":"+J56*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E59*H59","v":0},0,null,0,{"$f":"J59*L59","v":0},5.1229508196721314,{"$f":"+J59-N59","v":0},625,{"$f":"+J59*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},0,{"$f":"+J60-N60","v":0},0,{"$f":"+J60*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},0.5,{"$f":"+J63-N63","v":0},61,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,32.055711277373661,{"$f":"+SUM(J18:J68)/2*H69","v":0},null,null,0,{"$f":"+SUM(N18:N68)/2*L69","v":0},32.055711277373661,{"$f":"+SUM(P18:P68)/2*L69","v":0},3910.7967758395866,{"$f":"+J69*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,994.84684391522774,{"$f":"SUM(J19:J69)","v":0},null,null,0,{"$f":"SUM(N19:N69)","v":0},994.84684391522774,{"$f":"SUM(P19:P69)","v":0},121371.31495765776,{"$f":"SUM(R19:R69)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,546.40315608477226,{"$f":"+J14-J70","v":0},null,null,0,{"$f":"+N14-N70","v":0},546.40315608477226,{"$f":"+P14-P70","v":0},66661.185042342244,{"$f":"+R14-R70","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.4857312292768185,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E76*H76","v":0},0,null,0,{"$f":"J76*L76","v":0},1.25,{"$f":"+J76-N76","v":0},152.5,{"$f":"+J76*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",75,null,75,0,0,null,0,0,75,0,9150,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E80*H80","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Cotton Drip",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E87*H87","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,255.25,{"$f":"+SUM(J75:J87)","v":0},null,null,0,{"$f":"+SUM(N75:N87)","v":0},255.25,{"$f":"+SUM(P75:P87)","v":0},31140.5,{"$f":"+SUM(R75:R87)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1250.0968439152277,{"$f":"+J70+J88","v":0},null,null,0,{"$f":"+N70+N88","v":0},1250.0968439152277,{"$f":"+P70+P88","v":0},152511.81495765777,{"$f":"+R70+R88","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,291.15315608477226,{"$f":"+J14-J89","v":0},null,null,0,{"$f":"+N14-N89","v":0},291.15315608477226,{"$f":"+P14-P89","v":0},35520.685042342229,{"$f":"+R14-R89","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.65589789594348513,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1125,0.647641639035758,null,null,0.87453052792464692]
[null,0.9,1350,0.53970136586313167,null,null,0.72877543993720573]
[null,1,1500,0.4857312292768185,null,null,0.65589789594348513]
[null,1.1000000000000001,1650.0000000000002,0.44157384479710765,null,null,0.59627081449407737]
[null,1.25,1875,0.38858498342145481,null,null,0.52471831675478808]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CottonPivot","index":7,"n_rows":115,"n_cols":18,"rows_kept":115,"cut":false,"hidden":false,"merged":[[92,3,92,8],[102,3,102,8],[114,0,114,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Cotton - Pivot"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,1000,null,"Pound",0.85,null,850,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},850,{"$f":"+J10-N10","v":0},103700,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,0.71,null,"Ton",250,null,177.5,0,0,null,0,0,177.5,{"$f":"+J11-N11","v":0},21655,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1027.5,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},1027.5,{"$f":"SUM(P10:P13)","v":0},125355,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Strip and Module - Cotton",1000,null,"Pound",0.08,null,80,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},80,{"$f":"+J19-N19","v":0},9760,{"$f":"+J19*E$7","v":0}]
[null,"","Ginning - Cotton",31.25,null,"CWT",2.9,null,90.625,0,0,null,0,0,90.625,0,11056.25,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Scouting",1,null,"Acre",9,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",25,null,"Pound",1.1599999999999999,null,28.999999999999996,0,0,null,0,0,28.999999999999996,0,3537.9999999999995,0]
[null,"","Fertilizer (N) - Liquid",90,null,"Pound",1.06,null,95.4,0,0,null,0,0,95.4,0,11638.800000000001,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",6.5,null,6.5,0,0,null,0,0,6.5,0,793,0]
[null,"","Herbicide - Cotton Postplant",1,null,"Acre",57,null,57,0,0,null,0,0,57,0,6954,0]
[null,"","Spot Spray and Chemical",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Cotton",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"","Boll Weevil Assessment Irrigated",2.5,null,"Bale",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Irrigated",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,"Seed"]
[null,"","Seed - Cotton Irrigated",40,null,"Thousand",1.59,null,63.6,0,0,null,0,0,63.6,0,7759.2,0]
[null,"Other Chemicals"]
[null,"","Harvest Aid Apply Cotton Irrigated",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.2,null,"Acre",15,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",10,null,"AcreInch",10,null,100,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},100,{"$f":"+J46-N46","v":0},12200,{"$f":"+J46*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.74,null,"Hour",12,null,8.879999999999999,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},8.879999999999999,{"$f":"+J49-N49","v":0},1083.3599999999999,{"$f":"+J49*E$7","v":0}]
[null,null,"Other Labor",0.86,null,"Hour",12,null,10.32,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},10.32,{"$f":"+J50-N50","v":0},1259.04,{"$f":"+J50*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0,{"$f":"+J53-N53","v":0},0,{"$f":"+J53*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",4,null,"Gallon",2.75,null,11,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},11,{"$f":"+J54-N54","v":0},1342,{"$f":"+J54*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E57*H57","v":0},0,null,0,{"$f":"J57*L57","v":0},5.1229508196721314,{"$f":"+J57-N57","v":0},625,{"$f":"+J57*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},0,{"$f":"+J58-N58","v":0},0,{"$f":"+J58*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E61*H61","v":0},0,null,0,{"$f":"J61*L61","v":0},0.5,{"$f":"+J61-N61","v":0},61,{"$f":"+J61*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",19,null,19,0,0,null,0,0,19,0,2318,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,24.601384310077737,{"$f":"+SUM(J18:J66)/2*H67","v":0},null,null,0,{"$f":"+SUM(N18:N66)/2*L67","v":0},24.601384310077737,{"$f":"+SUM(P18:P66)/2*L67","v":0},3001.368885829484,{"$f":"+J67*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,740.29933512974992,{"$f":"SUM(J19:J67)","v":0},null,null,0,{"$f":"SUM(N19:N67)","v":0},740.29933512974992,{"$f":"SUM(P19:P67)","v":0},90316.518885829471,{"$f":"SUM(R19:R67)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,287.20066487025008,{"$f":"+J14-J68","v":0},null,null,0,{"$f":"+N14-N68","v":0},287.20066487025008,{"$f":"+P14-P68","v":0},35038.481114170529,{"$f":"+R14-R68","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.56279933512974989,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E74*H74","v":0},0,null,0,{"$f":"J74*L74","v":0},1.25,{"$f":"+J74-N74","v":0},152.5,{"$f":"+J74*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E78*H78","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Cotton Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E85*H85","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J73:J85)","v":0},null,null,0,{"$f":"+SUM(N73:N85)","v":0},205.25,{"$f":"+SUM(P73:P85)","v":0},25040.5,{"$f":"+SUM(R73:R85)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,945.54933512974992,{"$f":"+J68+J86","v":0},null,null,0,{"$f":"+N68+N86","v":0},945.54933512974992,{"$f":"+P68+P86","v":0},115357.01888582947,{"$f":"+R68+R86","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,81.95066487025008,{"$f":"+J14-J87","v":0},null,null,0,{"$f":"+N14-N87","v":0},81.95066487025008,{"$f":"+P14-P87","v":0},9997.9811141705286,{"$f":"+R14-R87","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.76804933512974993,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,750,0.75039911350633326,null,null,1.024065780173]
[null,0.9,900,0.62533259458861101,null,null,0.85338815014416658]
[null,1,1000,0.56279933512974989,null,null,0.76804933512974993]
[null,1.1000000000000001,1100,0.51163575920886362,null,null,0.69822666829977265]
[null,1.25,1250,0.45023946810379994,null,null,0.6144394681037999]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"GuarIrragated","index":8,"n_rows":103,"n_cols":18,"rows_kept":103,"cut":false,"hidden":false,"merged":[[90,3,90,8],[80,3,80,8],[102,0,102,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Guar"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Guar",null,1200,null,"Pound",0.16,null,192,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},192,{"$f":"+J10-N10","v":0},23424,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,192,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},192,{"$f":"SUM(P10:P12)","v":0},23424,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},4,{"$f":"+J18-N18","v":0},488,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Guar Acre",1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"","Harvest and Haul - Guar CWT",12,null,"CWT",0.2,null,2.4000000000000004,0,0,null,0,0,2.4000000000000004,0,292.80000000000007,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",40,null,"Pound",0.94,null,37.599999999999994,0,0,null,0,0,37.599999999999994,0,4587.1999999999989,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Guar",1,null,"Acre",4,null,4,0,0,null,0,0,4,0,488,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Guar",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,305,0]
[null,"Seed"]
[null,"","Seed - Guar",10,null,"Pound",1.5,null,15,0,0,null,0,0,15,0,1830,0]
[null,"","Innoculant Guar",2,null,"Pound",3,null,6,0,0,null,0,0,6,0,732,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E32*H32","v":0},0,null,0,{"$f":"J32*L32","v":0},0,{"$f":"+J32-N32","v":0},0,{"$f":"+J32*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",4,null,"AcreInch",10,null,40,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},40,{"$f":"+J34-N34","v":0},4880,{"$f":"+J34*E$7","v":0}]
[null,null,"Irrigation Labor",0.75000000000000011,null,"Hour",12,null,9.0000000000000018,0,0,null,0,0,9.0000000000000018,0,1098.0000000000002,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",1,null,"Hour",12,null,12,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},12,{"$f":"+J37-N37","v":0},1464,{"$f":"+J37*E$7","v":0}]
[null,null,"Other Labor",0,null,"Hour",12,null,0,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},0,{"$f":"+J38-N38","v":0},0,{"$f":"+J38*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},0,{"$f":"+J41-N41","v":0},0,{"$f":"+J41*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},6.6,{"$f":"+J42-N42","v":0},805.19999999999993,{"$f":"+J42*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},5.1229508196721314,{"$f":"+J45-N45","v":0},625,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0,{"$f":"+J46-N46","v":0},0,{"$f":"+J46*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},0.5,{"$f":"+J49-N49","v":0},61,{"$f":"+J49*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",22,null,22,0,0,null,0,0,22,0,2684,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,6.5538943273361374,{"$f":"+SUM(J17:J54)/2*H55","v":0},null,null,0,{"$f":"+SUM(N17:N54)/2*L55","v":0},6.5538943273361374,{"$f":"+SUM(P17:P54)/2*L55","v":0},799.57510793500876,{"$f":"+J55*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,212.27684514700826,{"$f":"SUM(J18:J55)","v":0},null,null,0,{"$f":"SUM(N18:N55)","v":0},212.27684514700826,{"$f":"SUM(P18:P55)","v":0},25897.775107935009,{"$f":"SUM(R18:R55)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-20.27684514700826,{"$f":"+J13-J56","v":0},null,null,0,{"$f":"+N13-N56","v":0},-20.27684514700826,{"$f":"+P13-P56","v":0},-2473.7751079350091,{"$f":"+R13-R56","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.17689737095584021,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E62*H62","v":0},0,null,0,{"$f":"J62*L62","v":0},1.25,{"$f":"+J62-N62","v":0},152.5,{"$f":"+J62*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E66*H66","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E73*H73","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J61:J73)","v":0},null,null,0,{"$f":"+SUM(N61:N73)","v":0},205.25,{"$f":"+SUM(P61:P73)","v":0},25040.5,{"$f":"+SUM(R61:R73)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,417.52684514700826,{"$f":"+J56+J74","v":0},null,null,0,{"$f":"+N56+N74","v":0},417.52684514700826,{"$f":"+P56+P74","v":0},50938.275107935013,{"$f":"+R56+R74","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-225.52684514700826,{"$f":"+J13-J75","v":0},null,null,0,{"$f":"+N13-N75","v":0},-225.52684514700826,{"$f":"+P13-P75","v":0},-27514.275107935013,{"$f":"+R13-R75","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.34793903762250689,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,900,0.23586316127445361,null,null,0.46391871683000918]
[null,0.9,1080,0.19655263439537801,null,null,0.38659893069167434]
[null,1,1200,0.17689737095584021,null,null,0.34793903762250689]
[null,1.1000000000000001,1320,0.16081579177803657,null,null,0.31630821602046078]
[null,1.25,1500,0.14151789676467216,null,null,0.2783512300980055]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Peanuts","index":9,"n_rows":112,"n_cols":18,"rows_kept":112,"cut":false,"hidden":false,"merged":[[89,3,89,8],[99,3,99,8],[111,0,111,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Peanuts"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Peanuts - Runner",null,2.2000000000000002,null,"Ton",510,null,1122,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1122,{"$f":"+J10-N10","v":0},136884,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1122,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1122,{"$f":"SUM(P10:P12)","v":0},136884,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Dig and Shake",1,null,"Acre",25,null,25,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},25,{"$f":"+J18-N18","v":0},3050,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Peanuts",2.2000000000000002,null,"Ton",60,null,132,0,0,null,0,0,132,0,16104,0]
[null,"","Drying - Peanuts",2.2000000000000002,null,"Ton",30,null,66,0,0,null,0,0,66,0,8052,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Scouting - Peanuts",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",50,null,"Pound",1.1599999999999999,null,57.999999999999993,0,0,null,0,0,57.999999999999993,0,7075.9999999999991,0]
[null,"","Fertilizer (N) - Liquid",80,null,"Pound",1.06,null,84.800000000000011,0,0,null,0,0,84.800000000000011,0,10345.600000000002,0]
[null,"Herbicide"]
[null,"","Herbicide - Peanut",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Peanut",1,null,"Application",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Peanuts - Irrigated",1,null,"Acre",27,null,27,0,0,null,0,0,27,0,3294,0]
[null,"Seed"]
[null,"","Seed - Peanut",120,null,"Pound",0.75,null,90,0,0,null,0,0,90,0,10980,0]
[null,"","Innoculant Peanut",1,null,"Acre",7,null,7,0,0,null,0,0,7,0,854,0]
[null,"Fungicides"]
[null,"","Fungicide and Apply Peanut",1,null,"Application",35,null,35,0,0,null,0,0,35,0,4270,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},0,{"$f":"+J41-N41","v":0},0,{"$f":"+J41*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",22,null,"AcreInch",10,null,220,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},220,{"$f":"+J43-N43","v":0},26840,{"$f":"+J43*E$7","v":0}]
[null,null,"Irrigation Labor",1.2500000000000002,null,"Hour",12,null,15.000000000000004,0,0,null,0,0,15.000000000000004,0,1830.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",1.39,null,"Hour",12,null,16.68,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},16.68,{"$f":"+J46-N46","v":0},2034.96,{"$f":"+J46*E$7","v":0}]
[null,null,"Other Labor",1.61,null,"Hour",12,null,19.32,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},19.32,{"$f":"+J47-N47","v":0},2357.04,{"$f":"+J47*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",7.6,null,"Gallon",2.75,null,20.9,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},20.9,{"$f":"+J51-N51","v":0},2549.7999999999997,{"$f":"+J51*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},5.1229508196721314,{"$f":"+J54-N54","v":0},625,{"$f":"+J54*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E55*H55","v":0},0,null,0,{"$f":"J55*L55","v":0},0,{"$f":"+J55-N55","v":0},0,{"$f":"+J55*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},0.5,{"$f":"+J58-N58","v":0},61,{"$f":"+J58*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",40,null,40,0,0,null,0,0,40,0,4880,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,28.541968157954113,{"$f":"+SUM(J17:J63)/2*H64","v":0},null,null,0,{"$f":"+SUM(N17:N63)/2*L64","v":0},28.541968157954113,{"$f":"+SUM(P17:P63)/2*L64","v":0},3482.1201152704016,{"$f":"+J64*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,961.61491897762619,{"$f":"SUM(J18:J64)","v":0},null,null,0,{"$f":"SUM(N18:N64)","v":0},961.61491897762619,{"$f":"SUM(P18:P64)","v":0},117317.02011527041,{"$f":"SUM(R18:R64)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,160.38508102237381,{"$f":"+J13-J65","v":0},null,null,0,{"$f":"+N13-N65","v":0},160.38508102237381,{"$f":"+P13-P65","v":0},19566.97988472959,{"$f":"+R13-R65","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,437.09769044437553,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E71*H71","v":0},0,null,0,{"$f":"J71*L71","v":0},1.25,{"$f":"+J71-N71","v":0},152.5,{"$f":"+J71*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E75*H75","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Peanuts",null,1,null,"Acre",130,null,130,0,0,null,0,0,130,0,15860,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E82*H82","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,235.25,{"$f":"+SUM(J70:J82)","v":0},null,null,0,{"$f":"+SUM(N70:N82)","v":0},235.25,{"$f":"+SUM(P70:P82)","v":0},28700.5,{"$f":"+SUM(R70:R82)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1196.8649189776261,{"$f":"+J65+J83","v":0},null,null,0,{"$f":"+N65+N83","v":0},1196.8649189776261,{"$f":"+P65+P83","v":0},146017.5201152704,{"$f":"+R65+R83","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-74.864918977626076,{"$f":"+J13-J84","v":0},null,null,0,{"$f":"+N13-N84","v":0},-74.864918977626076,{"$f":"+P13-P84","v":0},-9133.5201152703958,{"$f":"+R13-R84","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,544.02950862619366,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,1.6500000000000001,582.79692059250067,null,null,725.37267816825818]
[null,0.9,1.9800000000000002,485.66410049375054,null,null,604.47723180688183]
[null,1,2.2000000000000002,437.09769044437553,null,null,544.02950862619366]
[null,1.1000000000000001,2.4200000000000004,397.36153676761404,null,null,494.57228056926692]
[null,1.25,2.75,349.67815235550046,null,null,435.22360690095496]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SesameIrrigated","index":10,"n_rows":105,"n_cols":18,"rows_kept":105,"cut":false,"hidden":false,"merged":[[82,3,82,8],[92,3,92,8],[104,0,104,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Sesame"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sesame - Irrigated",null,1200,null,"Pound",0.6,null,720,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},720,{"$f":"+J10-N10","v":0},87840,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,720,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},720,{"$f":"SUM(P10:P12)","v":0},87840,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide - Sesame",1,null,"Acre",21.75,null,21.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},21.75,{"$f":"+J18-N18","v":0},2653.5,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sesame",2.5,null,"Pound",4,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",30,null,"Pound",1.1599999999999999,null,34.799999999999997,0,0,null,0,0,34.799999999999997,0,4245.5999999999995,0]
[null,"","Fertilizer (N) - Liquid",75,null,"Pound",1.06,null,79.5,0,0,null,0,0,79.5,0,9699,0]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Custom Harvest - Sesame",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"","Custom Haul - Sesame",15,null,"CWT",0.12,null,1.7999999999999998,0,0,null,0,0,1.7999999999999998,0,219.59999999999997,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sesame - Irrigated",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,1525,0]
[null,"Other Labor"]
[null,"","Hoeing ",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,1830,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},0,{"$f":"+J34-N34","v":0},0,{"$f":"+J34*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",11,null,"AcreInch",10,null,110,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},110,{"$f":"+J36-N36","v":0},13420,{"$f":"+J36*E$7","v":0}]
[null,null,"Irrigation Labor",1.0000000000000002,null,"Hour",12,null,12.000000000000004,0,0,null,0,0,12.000000000000004,0,1464.0000000000005,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},5.5200000000000005,{"$f":"+J39-N39","v":0},673.44,{"$f":"+J39*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},6.48,{"$f":"+J40-N40","v":0},790.56000000000006,{"$f":"+J40*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},0,{"$f":"+J43-N43","v":0},0,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},6.6,{"$f":"+J44-N44","v":0},805.19999999999993,{"$f":"+J44*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5,null,5,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},5,{"$f":"+J47-N47","v":0},610,{"$f":"+J47*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},0,{"$f":"+J48-N48","v":0},0,{"$f":"+J48*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},0.5,{"$f":"+J51-N51","v":0},61,{"$f":"+J51*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",19.25,null,19.25,0,0,null,0,0,19.25,0,2348.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,14.009391532874256,{"$f":"+SUM(J17:J56)/2*H57","v":0},null,null,0,{"$f":"+SUM(N17:N56)/2*L57","v":0},14.009391532874256,{"$f":"+SUM(P17:P56)/2*L57","v":0},1709.1457670106593,{"$f":"+J57*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,393.45939153287429,{"$f":"SUM(J18:J57)","v":0},null,null,0,{"$f":"SUM(N18:N57)","v":0},393.45939153287429,{"$f":"SUM(P18:P57)","v":0},48002.045767010655,{"$f":"SUM(R18:R57)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,326.54060846712571,{"$f":"+J13-J58","v":0},null,null,0,{"$f":"+N13-N58","v":0},326.54060846712571,{"$f":"+P13-P58","v":0},39837.954232989345,{"$f":"+R13-R58","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.32788282627739523,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E64*H64","v":0},0,null,0,{"$f":"J64*L64","v":0},1.25,{"$f":"+J64-N64","v":0},152.5,{"$f":"+J64*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sesame",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E75*H75","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J63:J75)","v":0},null,null,0,{"$f":"+SUM(N63:N75)","v":0},205.25,{"$f":"+SUM(P63:P75)","v":0},25040.5,{"$f":"+SUM(R63:R75)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,598.70939153287429,{"$f":"+J58+J76","v":0},null,null,0,{"$f":"+N58+N76","v":0},598.70939153287429,{"$f":"+P58+P76","v":0},73042.545767010655,{"$f":"+R58+R76","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,121.29060846712571,{"$f":"+J13-J77","v":0},null,null,0,{"$f":"+N13-N77","v":0},121.29060846712571,{"$f":"+P13-P77","v":0},14797.454232989345,{"$f":"+R13-R77","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.49892449294406194,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,900,0.43717710170319368,null,null,0.66523265725874925]
[null,0.9,1080,0.36431425141932805,null,null,0.55436054771562437]
[null,1,1200,0.32788282627739523,null,null,0.49892449294406194]
[null,1.1000000000000001,1320,0.29807529661581383,null,null,0.4535677208582381]
[null,1.25,1500,0.26230626102191618,null,null,0.39913959435524954]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SorghumIrrigated","index":11,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[84,3,84,8],[94,3,94,8],[106,0,106,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Sorghum"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Grain Sorghum       ",null,45,null,"CWT",10.199999999999999,null,458.99999999999994,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},458.99999999999994,{"$f":"+J10-N10","v":0},55997.999999999993,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,458.99999999999994,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},458.99999999999994,{"$f":"SUM(P10:P12)","v":0},55997.999999999993,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Irrigated",1,null,"Acre",21.12,null,21.12,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},21.12,{"$f":"+J18-N18","v":0},2576.6400000000003,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sorghum",4.5,null,"Pound",2.4,null,10.799999999999999,0,0,null,0,0,10.799999999999999,0,1317.6,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",1.06,null,42.400000000000006,0,0,null,0,0,42.400000000000006,0,5172.8000000000011,0]
[null,"","Fertilizer (P) - Liquid",50,null,"Pound",1.1599999999999999,null,57.999999999999993,0,0,null,0,0,57.999999999999993,0,7075.9999999999991,0]
[null,"","Fertilizer (N) - NH3",60,null,"Pound",0.9,null,54,0,0,null,0,0,54,0,6588,0]
[null,"Custom"]
[null,"","Harvest and Haul - Sorghum",55,null,"CWT",0.6,null,33,0,0,null,0,0,33,0,4026,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum - Irrigated",1,null,"Acre",27,null,27,0,0,null,0,0,27,0,3294,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",9,null,"AcreInch",10,null,90,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},90,{"$f":"+J38-N38","v":0},10980,{"$f":"+J38*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.61,null,"Hour",12,null,7.32,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},7.32,{"$f":"+J41-N41","v":0},893.04000000000008,{"$f":"+J41*E$7","v":0}]
[null,null,"Other Labor",0.69,null,"Hour",12,null,8.2799999999999994,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},8.2799999999999994,{"$f":"+J42-N42","v":0},1010.16,{"$f":"+J42*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.2,null,"Gallon",2.75,null,8.8000000000000007,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},8.8000000000000007,{"$f":"+J46-N46","v":0},1073.6000000000001,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},5.1229508196721314,{"$f":"+J49-N49","v":0},625,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0.5,{"$f":"+J53-N53","v":0},61,{"$f":"+J53*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",15.75,null,15.75,0,0,null,0,0,15.75,0,1921.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,14.215288161898224,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},14.215288161898224,{"$f":"+SUM(P17:P58)/2*L59","v":0},1734.2651557515833,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,451.05823898157036,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},451.05823898157036,{"$f":"SUM(P18:P59)","v":0},55029.105155751589,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,7.9417610184295881,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},7.9417610184295881,{"$f":"+P13-P60","v":0},968.89484424840339,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,10.023516421812674,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E66*H66","v":0},0,null,0,{"$f":"J66*L66","v":0},1.25,{"$f":"+J66-N66","v":0},152.5,{"$f":"+J66*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",30,null,30,0,0,null,0,0,30,0,3660,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sorghum Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E77*H77","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,210.25,{"$f":"+SUM(J65:J77)","v":0},null,null,0,{"$f":"+SUM(N65:N77)","v":0},210.25,{"$f":"+SUM(P65:P77)","v":0},25650.5,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,661.30823898157041,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},661.30823898157041,{"$f":"+P60+P78","v":0},80679.605155751589,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-202.30823898157047,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},-202.30823898157047,{"$f":"+P13-P79","v":0},-24681.605155751597,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,14.695738644034899,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","CWT","Costs",null,null,"Costs"]
[null,0.75,33.75,13.3646885624169,null,null,19.594318192046529]
[null,0.9,40.5,11.13724046868075,null,null,16.328598493372109]
[null,1,45,10.023516421812674,null,null,14.695738644034899]
[null,1.1000000000000001,49.500000000000007,9.1122876561933399,null,null,13.359762403668087]
[null,1.25,56.25,8.0188131374501399,null,null,11.756590915227918]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","CWT",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SorghumSilage","index":12,"n_rows":107,"n_cols":18,"rows_kept":107,"cut":false,"hidden":false,"merged":[[94,3,94,8],[84,3,84,8],[106,0,106,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Sorghum Silage"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sorghum Silage",null,24,null,"Ton",60,null,1440,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},1440,{"$f":"+J10-N10","v":0},175680,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,1440,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},1440,{"$f":"SUM(P10:P12)","v":0},175680,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",1.06,null,74.2,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},74.2,{"$f":"+J18-N18","v":0},9052.4,{"$f":"+J18*E$7","v":0}]
[null,"","Fertilizer (P) - Liquid",88,null,"Pound",1.1599999999999999,null,102.08,0,0,null,0,0,102.08,0,12453.76,0]
[null,"","Fertilizer (N) - NH3",150,null,"Pound",0.9,null,135,0,0,null,0,0,135,0,16470,0]
[null,"Custom"]
[null,"","Harvest and Haul - Sorghum Silage",24,null,"Ton",7,null,168,0,0,null,0,0,168,0,20496,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum Silage",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum Silage",1,null,"Acre",4.29,null,4.29,0,0,null,0,0,4.29,0,523.38,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Silage",1,null,"Acre",10.5,null,10.5,0,0,null,0,0,10.5,0,1281,0]
[null,"Seed"]
[null,"","Seed - Sorghum",7,null,"Pound",2.4,null,16.8,0,0,null,0,0,16.8,0,2049.6,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},0,{"$f":"+J36-N36","v":0},0,{"$f":"+J36*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",16,null,"AcreInch",10,null,160,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},160,{"$f":"+J38-N38","v":0},19520,{"$f":"+J38*E$7","v":0}]
[null,null,"Irrigation Labor",0.99999999999999989,null,"Hour",12,null,11.999999999999998,0,0,null,0,0,11.999999999999998,0,1463.9999999999998,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.61,null,"Hour",12,null,7.32,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},7.32,{"$f":"+J41-N41","v":0},893.04000000000008,{"$f":"+J41*E$7","v":0}]
[null,null,"Other Labor",0.69,null,"Hour",12,null,8.2799999999999994,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},8.2799999999999994,{"$f":"+J42-N42","v":0},1010.16,{"$f":"+J42*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.2,null,"Gallon",2.75,null,8.8000000000000007,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},8.8000000000000007,{"$f":"+J46-N46","v":0},1073.6000000000001,{"$f":"+J46*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},5.1229508196721314,{"$f":"+J49-N49","v":0},625,{"$f":"+J49*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E53*H53","v":0},0,null,0,{"$f":"J53*L53","v":0},0.5,{"$f":"+J53-N53","v":0},61,{"$f":"+J53*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",27.25,null,27.25,0,0,null,0,0,27.25,0,3324.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,14.856124549132293,{"$f":"+SUM(J17:J58)/2*H59","v":0},null,null,0,{"$f":"+SUM(N17:N58)/2*L59","v":0},14.856124549132293,{"$f":"+SUM(P17:P58)/2*L59","v":0},1812.4471949941396,{"$f":"+J59*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,798.74907536880437,{"$f":"SUM(J18:J59)","v":0},null,null,0,{"$f":"SUM(N18:N59)","v":0},798.74907536880437,{"$f":"SUM(P18:P59)","v":0},97447.387194994139,{"$f":"SUM(R18:R59)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,641.25092463119563,{"$f":"+J13-J60","v":0},null,null,0,{"$f":"+N13-N60","v":0},641.25092463119563,{"$f":"+P13-P60","v":0},78232.612805005861,{"$f":"+R13-R60","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,33.281211473700182,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E66*H66","v":0},0,null,0,{"$f":"J66*L66","v":0},1.25,{"$f":"+J66-N66","v":0},152.5,{"$f":"+J66*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sorghum Silage",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E77*H77","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J65:J77)","v":0},null,null,0,{"$f":"+SUM(N65:N77)","v":0},205.25,{"$f":"+SUM(P65:P77)","v":0},25040.5,{"$f":"+SUM(R65:R77)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,1003.9990753688044,{"$f":"+J60+J78","v":0},null,null,0,{"$f":"+N60+N78","v":0},1003.9990753688044,{"$f":"+P60+P78","v":0},122487.88719499414,{"$f":"+R60+R78","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,436.00092463119563,{"$f":"+J13-J79","v":0},null,null,0,{"$f":"+N13-N79","v":0},436.00092463119563,{"$f":"+P13-P79","v":0},53192.112805005861,{"$f":"+R13-R79","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,41.833294807033518,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Ton"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Ton","Costs",null,null,"Costs"]
[null,0.75,18,44.37494863160024,null,null,55.777726409378019]
[null,0.9,21.6,36.979123859666863,null,null,46.48143867448168]
[null,1,24,33.281211473700182,null,null,41.833294807033518]
[null,1.1000000000000001,26.400000000000002,30.255646794272891,null,null,38.030268006394103]
[null,1.25,30,26.624969178960146,null,null,33.466635845626811]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Ton",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Soybeans","index":13,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Soybeans"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Soybeans",null,40,null,"Bushel",9,null,360,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},360,{"$f":"+J10-N10","v":0},43920,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,360,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},360,{"$f":"SUM(P10:P12)","v":0},43920,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Soybeans",1,null,"Acre",18,null,18,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},18,{"$f":"+J18-N18","v":0},2196,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Soybeans",60,null,"Pound",0.65,null,39,0,0,null,0,0,39,0,4758,0]
[null,"","Innoculant Soybeans",1,null,"Acre",7,null,7,0,0,null,0,0,7,0,854,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",45,null,"Pound",1.1599999999999999,null,52.199999999999996,0,0,null,0,0,52.199999999999996,0,6368.4,0]
[null,"Custom"]
[null,"","Harvest and Haul - Soybeans",40,null,"Bushel",0.5,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Soybeans",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"","Crop Insurance Hail Soybeans",2,null,"Acre",6,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Soybeans",1,null,"Acre",5.12,null,5.12,0,0,null,0,0,5.12,0,624.64,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",15,null,"AcreInch",10,null,150,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},150,{"$f":"+J35-N35","v":0},18300,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.7,null,"Hour",12,null,8.3999999999999986,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},8.3999999999999986,{"$f":"+J38-N38","v":0},1024.7999999999997,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0.8,null,"Hour",12,null,9.6000000000000014,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},9.6000000000000014,{"$f":"+J39-N39","v":0},1171.2000000000003,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",2.75,null,10.45,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},10.45,{"$f":"+J43-N43","v":0},1274.8999999999999,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},5.1229508196721314,{"$f":"+J46-N46","v":0},625,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",26.25,null,26.25,0,0,null,0,0,26.25,0,3202.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,11.135600096205353,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},11.135600096205353,{"$f":"+SUM(P17:P55)/2*L56","v":0},1358.5432117370531,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,418.77855091587747,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},418.77855091587747,{"$f":"SUM(P18:P56)","v":0},51090.983211737053,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-58.778550915877474,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},-58.778550915877474,{"$f":"+P13-P57","v":0},-7170.9832117370534,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,10.469463772896937,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Soybeans",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},205.25,{"$f":"+SUM(P62:P74)","v":0},25040.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,624.02855091587753,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},624.02855091587753,{"$f":"+P57+P75","v":0},76131.483211737053,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-264.02855091587753,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},-264.02855091587753,{"$f":"+P13-P76","v":0},-32211.483211737053,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,15.600713772896938,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,30,13.95928503052925,null,null,20.800951697195917]
[null,0.9,36,11.632737525441041,null,null,17.33412641432993]
[null,1,40,10.469463772896937,null,null,15.600713772896938]
[null,1.1000000000000001,44,9.5176943389972148,null,null,14.182467066269943]
[null,1.25,50,8.3755710183175491,null,null,12.480571018317551]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SunflowersConfectionary","index":14,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers - Confectionary"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Confectionary Sunflowers",null,2000,null,"Pound",0.42,null,840,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},840,{"$f":"+J10-N10","v":0},102480,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,840,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},840,{"$f":"SUM(P10:P12)","v":0},102480,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Conf. Sunflowers",1,null,"Acre",35,null,35,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},35,{"$f":"+J18-N18","v":0},4270,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Confectionary Sunflower",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",1.06,null,74.2,0,0,null,0,0,74.2,0,9052.4,0]
[null,"","Fertilizer (P) - Liquid",24,null,"Pound",1.1599999999999999,null,27.839999999999996,0,0,null,0,0,27.839999999999996,0,3396.4799999999996,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",20,null,"CWT",0.3,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Custom Harvest - Sunflowers Irrigated",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Conf. Sunflowers",1,null,"Acre",17,null,17,0,0,null,0,0,17,0,2074,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Conf. Sunflowers",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",8,null,"AcreInch",10,null,80,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},80,{"$f":"+J35-N35","v":0},9760,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.68,null,"Hour",12,null,8.16,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},8.16,{"$f":"+J38-N38","v":0},995.52,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0.82,null,"Hour",12,null,9.84,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},9.84,{"$f":"+J39-N39","v":0},1200.48,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",2.75,null,10.45,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},10.45,{"$f":"+J43-N43","v":0},1274.8999999999999,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},5.1229508196721314,{"$f":"+J46-N46","v":0},625,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,13.178057773436652,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},13.178057773436652,{"$f":"+SUM(P17:P55)/2*L56","v":0},1607.7230483592716,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,385.29100859310876,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},385.29100859310876,{"$f":"SUM(P18:P56)","v":0},47005.503048359271,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,454.70899140689124,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},454.70899140689124,{"$f":"+P13-P57","v":0},55474.496951640729,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.19264550429655439,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sunflowers Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},205.25,{"$f":"+SUM(P62:P74)","v":0},25040.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,590.5410085931087,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},590.5410085931087,{"$f":"+P57+P75","v":0},72046.003048359271,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,249.4589914068913,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},249.4589914068913,{"$f":"+P13-P76","v":0},30433.996951640729,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.29527050429655433,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1500,0.25686067239540583,null,null,0.39369400572873914]
[null,0.9,1800,0.21405056032950487,null,null,0.3280783381072826]
[null,1,2000,0.19264550429655439,null,null,0.29527050429655433]
[null,1.1000000000000001,2200,0.17513227663323125,null,null,0.26842773117868579]
[null,1.25,2500,0.1541164034372435,null,null,0.23621640343724348]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SunflowersOilseed","index":15,"n_rows":104,"n_cols":18,"rows_kept":104,"cut":false,"hidden":false,"merged":[[81,3,81,8],[91,3,91,8],[103,0,103,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Sunflowers - Oilseed"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Oilseed Sunflowers",null,2000,null,"Pound",0.3,null,600,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},600,{"$f":"+J10-N10","v":0},73200,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,600,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},600,{"$f":"SUM(P10:P12)","v":0},73200,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Oilseed Sunflowers",1,null,"Acre",34.75,null,34.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},34.75,{"$f":"+J18-N18","v":0},4239.5,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Oilseed Sunflower",1,null,"Acre",21,null,21,0,0,null,0,0,21,0,2562,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",70,null,"Pound",1.06,null,74.2,0,0,null,0,0,74.2,0,9052.4,0]
[null,"","Fertilizer (P) - Liquid",24,null,"Pound",1.1599999999999999,null,27.839999999999996,0,0,null,0,0,27.839999999999996,0,3396.4799999999996,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",20,null,"CWT",0.3,null,6,0,0,null,0,0,6,0,732,0]
[null,"","Custom Harvest - Sunflowers Irrigated",1,null,"Acre",20,null,20,0,0,null,0,0,20,0,2440,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Oilseed Sunflowers",1,null,"Acre",13,null,13,0,0,null,0,0,13,0,1586,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Oil Sunflowers",1,null,"Acre",12.62,null,12.62,0,0,null,0,0,12.62,0,1539.6399999999999,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",8,null,"AcreInch",10,null,80,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},80,{"$f":"+J35-N35","v":0},9760,{"$f":"+J35*E$7","v":0}]
[null,null,"Irrigation Labor",0.75,null,"Hour",12,null,9,0,0,null,0,0,9,0,1098,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.68,null,"Hour",12,null,8.16,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},8.16,{"$f":"+J38-N38","v":0},995.52,{"$f":"+J38*E$7","v":0}]
[null,null,"Other Labor",0.82,null,"Hour",12,null,9.84,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},9.84,{"$f":"+J39-N39","v":0},1200.48,{"$f":"+J39*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.8,null,"Gallon",2.75,null,10.45,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},10.45,{"$f":"+J43-N43","v":0},1274.8999999999999,{"$f":"+J43*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},5.1229508196721314,{"$f":"+J46-N46","v":0},625,{"$f":"+J46*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0,{"$f":"+J47-N47","v":0},0,{"$f":"+J47*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0.5,{"$f":"+J50-N50","v":0},61,{"$f":"+J50*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,1708,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,12.782140485227266,{"$f":"+SUM(J17:J55)/2*H56","v":0},null,null,0,{"$f":"+SUM(N17:N55)/2*L56","v":0},12.782140485227266,{"$f":"+SUM(P17:P55)/2*L56","v":0},1559.4211391977265,{"$f":"+J56*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,368.26509130489939,{"$f":"SUM(J18:J56)","v":0},null,null,0,{"$f":"SUM(N18:N56)","v":0},368.26509130489939,{"$f":"SUM(P18:P56)","v":0},44928.341139197728,{"$f":"SUM(R18:R56)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,231.73490869510061,{"$f":"+J13-J57","v":0},null,null,0,{"$f":"+N13-N57","v":0},231.73490869510061,{"$f":"+P13-P57","v":0},28271.658860802272,{"$f":"+R13-R57","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.18413254565244969,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E63*H63","v":0},0,null,0,{"$f":"J63*L63","v":0},1.25,{"$f":"+J63-N63","v":0},152.5,{"$f":"+J63*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E67*H67","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sunflowers Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J62:J74)","v":0},null,null,0,{"$f":"+SUM(N62:N74)","v":0},205.25,{"$f":"+SUM(P62:P74)","v":0},25040.5,{"$f":"+SUM(R62:R74)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,573.51509130489944,{"$f":"+J57+J75","v":0},null,null,0,{"$f":"+N57+N75","v":0},573.51509130489944,{"$f":"+P57+P75","v":0},69968.841139197728,{"$f":"+R57+R75","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,26.484908695100557,{"$f":"+J13-J76","v":0},null,null,0,{"$f":"+N13-N76","v":0},26.484908695100557,{"$f":"+P13-P76","v":0},3231.1588608022721,{"$f":"+R13-R76","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.28675754565244971,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,1500,0.24551006086993293,null,null,0.3823433942032663]
[null,0.9,1800,0.20459171739161078,null,null,0.31861949516938859]
[null,1,2000,0.18413254565244969,null,null,0.28675754565244971]
[null,1.1000000000000001,2200,0.16739322332040882,null,null,0.26068867786586336]
[null,1.25,2500,0.14730603652195975,null,null,0.22940603652195979]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"WheatIrrigated","index":16,"n_rows":106,"n_cols":18,"rows_kept":106,"cut":false,"hidden":false,"merged":[[83,3,83,8],[93,3,93,8],[105,0,105,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Irrigated Wheat"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",122,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(122 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Wheat",null,60,null,"Bushel",8,null,480,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},480,{"$f":"+J10-N10","v":0},58560,{"$f":"+J10*E$7","v":0}]
[null,"Grazing - Wheat Irrigated",null,136,null,"Pound",0.55000000000000004,null,74.800000000000011,0,0,null,0,0,74.800000000000011,{"$f":"+J11-N11","v":0},9125.6000000000022,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,554.79999999999995,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},554.79999999999995,{"$f":"SUM(P10:P13)","v":0},67685.600000000006,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Seed"]
[null,"","Seed - Wheat",1.5,null,"Bushel",25,null,37.5,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},37.5,{"$f":"+J19-N19","v":0},4575,{"$f":"+J19*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Liquid",56,null,"Pound",1.1599999999999999,null,64.959999999999994,0,0,null,0,0,64.959999999999994,0,7925.119999999999,0]
[null,"","Fertilizer (N) - Liquid",50,null,"Pound",1.06,null,53,0,0,null,0,0,53,0,6466,0]
[null,"","Fertilizer (N) - NH3",90,null,"Pound",0.9,null,81,0,0,null,0,0,81,0,9882,0]
[null,"Custom"]
[null,"","Harvest and Haul - Wheat Irrigated",60,null,"Bushel",0.5,null,30,0,0,null,0,0,30,0,3660,0]
[null,"","Fertilizer Application - NH3",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - Liquid Low",1,null,"Acre",3.5,null,3.5,0,0,null,0,0,3.5,0,427,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,579.5,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Wheat Irrigated",1,null,"Acre",23,null,23,0,0,null,0,0,23,0,2806,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Wheat",1,null,"Acre",11,null,11,0,0,null,0,0,11,0,1342,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},0,{"$f":"+J35-N35","v":0},0,{"$f":"+J35*E$7","v":0}]
[null,"Irrigation"]
[null,null,"Energy Cost",14,null,"AcreInch",10,null,140,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},140,{"$f":"+J37-N37","v":0},17080,{"$f":"+J37*E$7","v":0}]
[null,null,"Irrigation Labor",1,null,"Hour",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.47,null,"Hour",12,null,5.64,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},5.64,{"$f":"+J40-N40","v":0},688.07999999999993,{"$f":"+J40*E$7","v":0}]
[null,null,"Other Labor",0.53,null,"Hour",12,null,6.36,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},6.36,{"$f":"+J41-N41","v":0},775.92000000000007,{"$f":"+J41*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},6.6,{"$f":"+J45-N45","v":0},805.19999999999993,{"$f":"+J45*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.1229508196721314,null,5.1229508196721314,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},5.1229508196721314,{"$f":"+J48-N48","v":0},625,{"$f":"+J48*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E49*H49","v":0},0,null,0,{"$f":"J49*L49","v":0},0,{"$f":"+J49-N49","v":0},0,{"$f":"+J49*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E52*H52","v":0},0,null,0,{"$f":"J52*L52","v":0},0.5,{"$f":"+J52-N52","v":0},61,{"$f":"+J52*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",25.25,null,25.25,0,0,null,0,0,25.25,0,3080.5,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,732,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,366,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,25.645704532473392,{"$f":"+SUM(J18:J57)/2*H58","v":0},null,null,0,{"$f":"+SUM(N18:N57)/2*L58","v":0},25.645704532473392,{"$f":"+SUM(P18:P57)/2*L58","v":0},3128.7759529617538,{"$f":"+J58*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,548.32865535214557,{"$f":"SUM(J19:J58)","v":0},null,null,0,{"$f":"SUM(N19:N58)","v":0},548.32865535214557,{"$f":"SUM(P19:P58)","v":0},66896.095952961739,{"$f":"SUM(R19:R58)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,6.4713446478543801,{"$f":"+J14-J59","v":0},null,null,0,{"$f":"+N14-N59","v":0},6.4713446478543801,{"$f":"+P14-P59","v":0},789.50404703826644,{"$f":"+R14-R59","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,7.8921442558690931,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E65*H65","v":0},0,null,0,{"$f":"J65*L65","v":0},1.25,{"$f":"+J65-N65","v":0},152.5,{"$f":"+J65*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",55,null,55,0,0,null,0,0,55,0,6710,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1464,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1220,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E69*H69","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,3050,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Wheat Irrigated",null,1,null,"Acre",100,null,100,0,0,null,0,0,100,0,12200,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,244,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E76*H76","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,205.25,{"$f":"+SUM(J64:J76)","v":0},null,null,0,{"$f":"+SUM(N64:N76)","v":0},205.25,{"$f":"+SUM(P64:P76)","v":0},25040.5,{"$f":"+SUM(R64:R76)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,753.57865535214557,{"$f":"+J59+J77","v":0},null,null,0,{"$f":"+N59+N77","v":0},753.57865535214557,{"$f":"+P59+P77","v":0},91936.595952961739,{"$f":"+R59+R77","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-198.77865535214562,{"$f":"+J14-J78","v":0},null,null,0,{"$f":"+N14-N78","v":0},-198.77865535214562,{"$f":"+P14-P78","v":0},-24250.995952961734,{"$f":"+R14-R78","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,11.312977589202426,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,45,10.522859007825456,null,null,15.083970118936566]
[null,0.9,54,8.7690491731878808,null,null,12.569975099113806]
[null,1,60,7.8921442558690931,null,null,11.312977589202426]
[null,1.1000000000000001,66,7.1746765962446295,null,null,10.284525081093113]
[null,1.25,75,6.3137154046952739,null,null,9.0503820713619394]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CottonDryland","index":17,"n_rows":111,"n_cols":18,"rows_kept":111,"cut":false,"hidden":false,"merged":[[88,3,88,8],[98,3,98,8],[110,0,110,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Dryland Cotton  - Herbicide Tolerant"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Cotton Lint",null,400,null,"Pound",0.85,null,340,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},340,{"$f":"+J10-N10","v":0},54400,{"$f":"+J10*E$7","v":0}]
[null,"Cottonseed",null,0.28399999999999997,null,"Ton",250,null,71,0,0,null,0,0,71,{"$f":"+J11-N11","v":0},11360,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,411,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},411,{"$f":"SUM(P10:P13)","v":0},65760,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Strip and Module - Cotton",400,null,"Pound",0.08,null,32,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},32,{"$f":"+J19-N19","v":0},5120,{"$f":"+J19*E$7","v":0}]
[null,"","Ginning - Cotton",13.333333333333336,null,"CWT",2.9,null,38.666666666666671,0,0,null,0,0,38.666666666666671,0,6186.6666666666679,0]
[null,"","Fertilizer Application - Liquid High",0,null,"Acre",4.75,null,0,0,0,null,0,0,0,0,0,0]
[null,"","Scouting - Dryland Cotton",1,null,"Acre",5,null,5,0,0,null,0,0,5,0,800,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",0,null,"Pound",1.06,null,0,0,0,null,0,0,0,0,0,0]
[null,"","Fertilizer (P) - Liquid",0,null,"Pound",1.1599999999999999,null,0,0,0,null,0,0,0,0,0,0]
[null,"Herbicide"]
[null,"","Herbicide - Cotton Preplant",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,"","Herbicide - Cotton At Plant",1,null,"Acre",6.5,null,6.5,0,0,null,0,0,6.5,0,1040,0]
[null,"","Herbicide - Cotton Postplant Dryland",1,null,"Acre",29,null,29,0,0,null,0,0,29,0,4640,0]
[null,"","Spot Spray and Chemical",0.1,null,"Acre",15,null,1.5,0,0,null,0,0,1.5,0,240,0]
[null,"Insecticide"]
[null,"","Boll Weevil Assessment Dryland",0.8,null,"Bale",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"","Insecticide and Apply Cotton Dryland",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Cotton - Dryland",1,null,"Acre",44,null,44,0,0,null,0,0,44,0,7040,0]
[null,"Seed"]
[null,"","Seed - Cotton Dryland HT",35,null,"Thousand",1.06,null,37.1,0,0,null,0,0,37.1,0,5936,0]
[null,"Other Chemicals"]
[null,"","Harvest Aid Apply Cotton Dryland",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Other Labor"]
[null,"","Hoeing ",0.1,null,"Acre",15,null,1.5,0,0,null,0,0,1.5,0,240,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.65,null,"Hour",12,null,7.8000000000000007,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},7.8000000000000007,{"$f":"+J46-N46","v":0},1248,{"$f":"+J46*E$7","v":0}]
[null,null,"Other Labor",0.75,null,"Hour",12,null,9,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},9,{"$f":"+J47-N47","v":0},1440,{"$f":"+J47*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E50*H50","v":0},0,null,0,{"$f":"J50*L50","v":0},0,{"$f":"+J50-N50","v":0},0,{"$f":"+J50*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",3.4,null,"Gallon",2.75,null,9.35,{"$f":"E51*H51","v":0},0,null,0,{"$f":"J51*L51","v":0},9.35,{"$f":"+J51-N51","v":0},1496,{"$f":"+J51*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5.078125,null,5.078125,{"$f":"E54*H54","v":0},0,null,0,{"$f":"J54*L54","v":0},5.078125,{"$f":"+J54-N54","v":0},812.5,{"$f":"+J54*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E55*H55","v":0},0,null,0,{"$f":"J55*L55","v":0},0,{"$f":"+J55-N55","v":0},0,{"$f":"+J55*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},0.5,{"$f":"+J58-N58","v":0},80,{"$f":"+J58*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,9.1687315499345683,{"$f":"+SUM(J18:J63)/2*H64","v":0},null,null,0,{"$f":"+SUM(N18:N63)/2*L64","v":0},9.1687315499345683,{"$f":"+SUM(P18:P63)/2*L64","v":0},1466.997047989531,{"$f":"+J64*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,267.16352321660128,{"$f":"SUM(J19:J64)","v":0},null,null,0,{"$f":"SUM(N19:N64)","v":0},267.16352321660128,{"$f":"SUM(P19:P64)","v":0},42746.163714656199,{"$f":"SUM(R19:R64)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,143.83647678339872,{"$f":"+J14-J65","v":0},null,null,0,{"$f":"+N14-N65","v":0},143.83647678339872,{"$f":"+P14-P65","v":0},23013.836285343801,{"$f":"+R14-R65","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.49040880804150322,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E71*H71","v":0},0,null,0,{"$f":"J71*L71","v":0},1.25,{"$f":"+J71-N71","v":0},200,{"$f":"+J71*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E74*H74","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Cotton Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E81*H81","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J70:J81)","v":0},null,null,0,{"$f":"+SUM(N70:N81)","v":0},100.25,{"$f":"+SUM(P70:P81)","v":0},16040,{"$f":"+SUM(R70:R81)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,367.41352321660128,{"$f":"+J65+J82","v":0},null,null,0,{"$f":"+N65+N82","v":0},367.41352321660128,{"$f":"+P65+P82","v":0},58786.163714656199,{"$f":"+R65+R82","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,43.586476783398723,{"$f":"+J14-J83","v":0},null,null,0,{"$f":"+N14-N83","v":0},43.586476783398723,{"$f":"+P14-P83","v":0},6973.8362853438011,{"$f":"+R14-R83","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.74103380804150321,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,300,0.65387841072200426,null,null,0.98804507738867098]
[null,0.9,360,0.54489867560167027,null,null,0.82337089782389239]
[null,1,400,0.49040880804150322,null,null,0.74103380804150321]
[null,1.1000000000000001,440.00000000000006,0.44582618912863919,null,null,0.67366709821954829]
[null,1.25,500,0.39232704643320254,null,null,0.59282704643320261]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"GuarDryland","index":18,"n_rows":99,"n_cols":18,"rows_kept":99,"cut":false,"hidden":false,"merged":[[86,3,86,8],[76,3,76,8],[98,0,98,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Dryland Guar  - Herbicide Tolerant"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Guar",null,600,null,"Pound",0.16,null,96,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},96,{"$f":"+J10-N10","v":0},15360,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,96,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},96,{"$f":"SUM(P10:P12)","v":0},15360,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Dry",1,null,"Acre",4,null,4,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},4,{"$f":"+J18-N18","v":0},640,{"$f":"+J18*E$7","v":0}]
[null,"","Harvest and Haul - Guar CWT",6,null,"CWT",0.2,null,1.2000000000000002,0,0,null,0,0,1.2000000000000002,0,192.00000000000003,0]
[null,"","Harvest and Haul - Guar Dryland",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Fertilizer"]
[null,"","Fertilizer (P) - Dry",20,null,"Pound",0.94,null,18.799999999999997,0,0,null,0,0,18.799999999999997,0,3007.9999999999995,0]
[null,"Herbicide"]
[null,"","Herbicide - Guar Dryland",1,null,"Acre",2.34,null,2.34,0,0,null,0,0,2.34,0,374.4,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Guar",1,null,"Acre",2.5,null,2.5,0,0,null,0,0,2.5,0,400,0]
[null,"Seed"]
[null,"","Seed - Guar",8,null,"Pound",1.5,null,12,0,0,null,0,0,12,0,1920,0]
[null,"","Innoculant Guar",1,null,"Pound",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E32*H32","v":0},0,null,0,{"$f":"J32*L32","v":0},0,{"$f":"+J32-N32","v":0},0,{"$f":"+J32*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.64,null,"Hour",12,null,7.68,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},7.68,{"$f":"+J34-N34","v":0},1228.8,{"$f":"+J34*E$7","v":0}]
[null,null,"Other Labor",0.11,null,"Hour",12,null,1.32,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},1.32,{"$f":"+J35-N35","v":0},211.20000000000002,{"$f":"+J35*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},0,{"$f":"+J38-N38","v":0},0,{"$f":"+J38*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},6.6,{"$f":"+J39-N39","v":0},1056,{"$f":"+J39*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5,null,5,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},5,{"$f":"+J42-N42","v":0},800,{"$f":"+J42*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},0,{"$f":"+J43-N43","v":0},0,{"$f":"+J43*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E46*H46","v":0},0,null,0,{"$f":"J46*L46","v":0},0.5,{"$f":"+J46-N46","v":0},80,{"$f":"+J46*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,4.0925065298513736,{"$f":"+SUM(J17:J51)/2*H52","v":0},null,null,0,{"$f":"+SUM(N17:N51)/2*L52","v":0},4.0925065298513736,{"$f":"+SUM(P17:P51)/2*L52","v":0},654.80104477621978,{"$f":"+J52*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,103.03250652985137,{"$f":"SUM(J18:J52)","v":0},null,null,0,{"$f":"SUM(N18:N52)","v":0},103.03250652985137,{"$f":"SUM(P18:P52)","v":0},16485.201044776219,{"$f":"SUM(R18:R52)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,-7.0325065298513749,{"$f":"+J13-J53","v":0},null,null,0,{"$f":"+N13-N53","v":0},-7.0325065298513749,{"$f":"+P13-P53","v":0},-1125.2010447762186,{"$f":"+R13-R53","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.17172084421641895,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E59*H59","v":0},0,null,0,{"$f":"J59*L59","v":0},1.25,{"$f":"+J59-N59","v":0},200,{"$f":"+J59*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E62*H62","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E69*H69","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J58:J69)","v":0},null,null,0,{"$f":"+SUM(N58:N69)","v":0},100.25,{"$f":"+SUM(P58:P69)","v":0},16040,{"$f":"+SUM(R58:R69)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,203.28250652985139,{"$f":"+J53+J70","v":0},null,null,0,{"$f":"+N53+N70","v":0},203.28250652985139,{"$f":"+P53+P70","v":0},32525.201044776219,{"$f":"+R53+R70","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-107.28250652985139,{"$f":"+J13-J71","v":0},null,null,0,{"$f":"+N13-N71","v":0},-107.28250652985139,{"$f":"+P13-P71","v":0},-17165.201044776219,{"$f":"+R13-R71","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.33880417754975234,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,450,0.22896112562189194,null,null,0.45173890339966977]
[null,0.9,540,0.1908009380182433,null,null,0.37644908616639144]
[null,1,600,0.17172084421641895,null,null,0.33880417754975234]
[null,1.1000000000000001,660,0.1561098583785627,null,null,0.30800379777250209]
[null,1.25,750,0.13737667537313517,null,null,0.27104334203980185]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SesameDryland","index":19,"n_rows":98,"n_cols":18,"rows_kept":98,"cut":false,"hidden":false,"merged":[[75,3,75,8],[85,3,85,8],[97,0,97,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Dryland Sesame"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Sesame - Non-irrigated",null,600,null,"Pound",0.6,null,360,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},360,{"$f":"+J10-N10","v":0},57600,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,360,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},360,{"$f":"SUM(P10:P12)","v":0},57600,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Custom"]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},4.75,{"$f":"+J18-N18","v":0},760,{"$f":"+J18*E$7","v":0}]
[null,"","Custom Harvest - Sesame",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"","Custom Haul - Sesame",6,null,"CWT",0.12,null,0.72,0,0,null,0,0,0.72,0,115.19999999999999,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",1.06,null,31.8,0,0,null,0,0,31.8,0,5088,0]
[null,"Herbicide"]
[null,"","Herbicide - Sesame",1,null,"Acre",21.75,null,21.75,0,0,null,0,0,21.75,0,3480,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sesame - Dryland",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Seed"]
[null,"","Seed - Sesame",2.5,null,"Pound",4,null,10,0,0,null,0,0,10,0,1600,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E31*H31","v":0},0,null,0,{"$f":"J31*L31","v":0},0,{"$f":"+J31-N31","v":0},0,{"$f":"+J31*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.46,null,"Hour",12,null,5.5200000000000005,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},5.5200000000000005,{"$f":"+J33-N33","v":0},883.2,{"$f":"+J33*E$7","v":0}]
[null,null,"Other Labor",0.54,null,"Hour",12,null,6.48,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},6.48,{"$f":"+J34-N34","v":0},1036.8000000000002,{"$f":"+J34*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},0,{"$f":"+J37-N37","v":0},0,{"$f":"+J37*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.2000000000000002,null,"Gallon",2.75,null,6.0500000000000007,{"$f":"E38*H38","v":0},0,null,0,{"$f":"J38*L38","v":0},6.0500000000000007,{"$f":"+J38-N38","v":0},968.00000000000011,{"$f":"+J38*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5,null,5,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},5,{"$f":"+J41-N41","v":0},800,{"$f":"+J41*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E42*H42","v":0},0,null,0,{"$f":"J42*L42","v":0},0,{"$f":"+J42-N42","v":0},0,{"$f":"+J42*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0.5,{"$f":"+J45-N45","v":0},80,{"$f":"+J45*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,6.2041658217233522,{"$f":"+SUM(J17:J50)/2*H51","v":0},null,null,0,{"$f":"+SUM(N17:N50)/2*L51","v":0},6.2041658217233522,{"$f":"+SUM(P17:P50)/2*L51","v":0},992.66653147573629,{"$f":"+J51*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,142.77416582172336,{"$f":"SUM(J18:J51)","v":0},null,null,0,{"$f":"SUM(N18:N51)","v":0},142.77416582172336,{"$f":"SUM(P18:P51)","v":0},22843.866531475738,{"$f":"SUM(R18:R51)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,217.22583417827664,{"$f":"+J13-J52","v":0},null,null,0,{"$f":"+N13-N52","v":0},217.22583417827664,{"$f":"+P13-P52","v":0},34756.133468524262,{"$f":"+R13-R52","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.2379569430362056,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E58*H58","v":0},0,null,0,{"$f":"J58*L58","v":0},1.25,{"$f":"+J58-N58","v":0},200,{"$f":"+J58*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E61*H61","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E68*H68","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J57:J68)","v":0},null,null,0,{"$f":"+SUM(N57:N68)","v":0},100.25,{"$f":"+SUM(P57:P68)","v":0},16040,{"$f":"+SUM(R57:R68)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,243.02416582172336,{"$f":"+J52+J69","v":0},null,null,0,{"$f":"+N52+N69","v":0},243.02416582172336,{"$f":"+P52+P69","v":0},38883.866531475738,{"$f":"+R52+R69","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,116.97583417827664,{"$f":"+J13-J70","v":0},null,null,0,{"$f":"+N13-N70","v":0},116.97583417827664,{"$f":"+P13-P70","v":0},18716.133468524262,{"$f":"+R13-R70","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.40504027636953893,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,450,0.31727592404827415,null,null,0.54005370182605195]
[null,0.9,540,0.2643966033735618,null,null,0.45004475152170992]
[null,1,600,0.2379569430362056,null,null,0.40504027636953893]
[null,1.1000000000000001,660,0.21632449366927781,null,null,0.36821843306321722]
[null,1.25,750,0.19036555442896447,null,null,0.32403222109563112]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SorghumDryland","index":20,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[[77,3,77,8],[87,3,87,8],[99,0,99,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Dryland Sorghum "]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Grain Sorghum       ",null,18,null,"CWT",10.199999999999999,null,183.6,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},183.6,{"$f":"+J10-N10","v":0},29376,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,183.6,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},183.6,{"$f":"SUM(P10:P12)","v":0},29376,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Sorghum Dryland",1,null,"Acre",10.5,null,10.5,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},10.5,{"$f":"+J18-N18","v":0},1680,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Sorghum",2.25,null,"Pound",2.4,null,5.3999999999999995,0,0,null,0,0,5.3999999999999995,0,863.99999999999989,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",1.06,null,31.8,0,0,null,0,0,31.8,0,5088,0]
[null,"Custom"]
[null,"","Custom Harvest - Sorghum Dryland",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,2240,0]
[null,"","Custom Haul - Sorghum Dryland",18,null,"CWT",0.4,null,7.2,0,0,null,0,0,7.2,0,1152,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Sorghum - Dryland",1,null,"Acre",16,null,16,0,0,null,0,0,16,0,2560,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Sorghum",1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.47,null,"Hour",12,null,5.64,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},5.64,{"$f":"+J35-N35","v":0},902.4,{"$f":"+J35*E$7","v":0}]
[null,null,"Other Labor",0.53,null,"Hour",12,null,6.36,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},6.36,{"$f":"+J36-N36","v":0},1017.6,{"$f":"+J36*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},0,{"$f":"+J39-N39","v":0},0,{"$f":"+J39*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},6.6,{"$f":"+J40-N40","v":0},1056,{"$f":"+J40*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5,null,5,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},5,{"$f":"+J43-N43","v":0},800,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0.5,{"$f":"+J47-N47","v":0},80,{"$f":"+J47*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,6.2162232307437417,{"$f":"+SUM(J17:J52)/2*H53","v":0},null,null,0,{"$f":"+SUM(N17:N52)/2*L53","v":0},6.2162232307437417,{"$f":"+SUM(P17:P52)/2*L53","v":0},994.59571691899873,{"$f":"+J53*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,153.96622323074374,{"$f":"SUM(J18:J53)","v":0},null,null,0,{"$f":"SUM(N18:N53)","v":0},153.96622323074374,{"$f":"SUM(P18:P53)","v":0},24634.595716919001,{"$f":"SUM(R18:R53)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,29.633776769256258,{"$f":"+J13-J54","v":0},null,null,0,{"$f":"+N13-N54","v":0},29.633776769256258,{"$f":"+P13-P54","v":0},4741.4042830809994,{"$f":"+R13-R54","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,8.5536790683746524,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},1.25,{"$f":"+J60-N60","v":0},200,{"$f":"+J60*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E63*H63","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sorghum",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J59:J70)","v":0},null,null,0,{"$f":"+SUM(N59:N70)","v":0},100.25,{"$f":"+SUM(P59:P70)","v":0},16040,{"$f":"+SUM(R59:R70)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,254.21622323074374,{"$f":"+J54+J71","v":0},null,null,0,{"$f":"+N54+N71","v":0},254.21622323074374,{"$f":"+P54+P71","v":0},40674.595716919001,{"$f":"+R54+R71","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-70.616223230743742,{"$f":"+J13-J72","v":0},null,null,0,{"$f":"+N13-N72","v":0},-70.616223230743742,{"$f":"+P13-P72","v":0},-11298.595716919001,{"$f":"+R13-R72","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,14.123123512819097,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"CWT"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","CWT","Costs",null,null,"Costs"]
[null,0.75,13.5,11.404905424499535,null,null,18.830831350425463]
[null,0.9,16.2,9.5040878537496134,null,null,15.692359458687886]
[null,1,18,8.5536790683746524,null,null,14.123123512819097]
[null,1.1000000000000001,19.8,7.7760718803405924,null,null,12.839203193471905]
[null,1.25,22.5,6.8429432546997218,null,null,11.298498810255277]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","CWT",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"SunflowersDryland","index":21,"n_rows":100,"n_cols":18,"rows_kept":100,"cut":false,"hidden":false,"merged":[[77,3,77,8],[87,3,87,8],[99,0,99,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Dryland Sunflowers - Oilseed"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Oilseed Sunflowers",null,1000,null,"Pound",0.3,null,300,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},300,{"$f":"+J10-N10","v":0},48000,{"$f":"+J10*E$7","v":0}]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,{"$f":"+J11-N11","v":0},0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,300,{"$f":"SUM(J10:J12)","v":0},null,null,0,{"$f":"SUM(N10:N12)","v":0},300,{"$f":"SUM(P10:P12)","v":0},48000,{"$f":"SUM(R10:R12)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Herbicide"]
[null,"","Herbicide and Apply Oilseed Sunflowers",1,null,"Acre",34.75,null,34.75,{"$f":"E18*H18","v":0},0,null,0,{"$f":"J18*L18","v":0},34.75,{"$f":"+J18-N18","v":0},5560,{"$f":"+J18*E$7","v":0}]
[null,"Seed"]
[null,"","Seed - Oil Sunflower Dryland",1,null,"Acre",12.5,null,12.5,0,0,null,0,0,12.5,0,2000,0]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",40,null,"Pound",1.06,null,42.400000000000006,0,0,null,0,0,42.400000000000006,0,6784.0000000000009,0]
[null,"Custom"]
[null,"","Custom Haul - Sunflowers",10,null,"CWT",0.3,null,3,0,0,null,0,0,3,0,480,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"","Custom Harvest - Sunflowers Dryland",1,null,"Acre",15,null,15,0,0,null,0,0,15,0,2400,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Oil Sunflowers Dryland",1,null,"Acre",11,null,11,0,0,null,0,0,11,0,1760,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Oil Sunflowers Dry",1,null,"Acre",11.63,null,11.63,0,0,null,0,0,11.63,0,1860.8000000000002,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E33*H33","v":0},0,null,0,{"$f":"J33*L33","v":0},0,{"$f":"+J33-N33","v":0},0,{"$f":"+J33*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.45,null,"Hour",12,null,5.4,{"$f":"E35*H35","v":0},0,null,0,{"$f":"J35*L35","v":0},5.4,{"$f":"+J35-N35","v":0},864,{"$f":"+J35*E$7","v":0}]
[null,null,"Other Labor",0.55000000000000004,null,"Hour",12,null,6.6000000000000005,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},6.6000000000000005,{"$f":"+J36-N36","v":0},1056,{"$f":"+J36*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E39*H39","v":0},0,null,0,{"$f":"J39*L39","v":0},0,{"$f":"+J39-N39","v":0},0,{"$f":"+J39*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.4,null,"Gallon",2.75,null,6.6,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},6.6,{"$f":"+J40-N40","v":0},1056,{"$f":"+J40*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5,null,5,{"$f":"E43*H43","v":0},0,null,0,{"$f":"J43*L43","v":0},5,{"$f":"+J43-N43","v":0},800,{"$f":"+J43*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},0,{"$f":"+J44-N44","v":0},0,{"$f":"+J44*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E47*H47","v":0},0,null,0,{"$f":"J47*L47","v":0},0.5,{"$f":"+J47-N47","v":0},80,{"$f":"+J47*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,6.9410439108523008,{"$f":"+SUM(J17:J52)/2*H53","v":0},null,null,0,{"$f":"+SUM(N17:N52)/2*L53","v":0},6.9410439108523008,{"$f":"+SUM(P17:P52)/2*L53","v":0},1110.5670257363681,{"$f":"+J53*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,175.0710439108523,{"$f":"SUM(J18:J53)","v":0},null,null,0,{"$f":"SUM(N18:N53)","v":0},175.0710439108523,{"$f":"SUM(P18:P53)","v":0},28011.367025736366,{"$f":"SUM(R18:R53)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,124.9289560891477,{"$f":"+J13-J54","v":0},null,null,0,{"$f":"+N13-N54","v":0},124.9289560891477,{"$f":"+P13-P54","v":0},19988.632974263634,{"$f":"+R13-R54","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,0.17507104391085229,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E60*H60","v":0},0,null,0,{"$f":"J60*L60","v":0},1.25,{"$f":"+J60-N60","v":0},200,{"$f":"+J60*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E63*H63","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Sunflowers Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E70*H70","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J59:J70)","v":0},null,null,0,{"$f":"+SUM(N59:N70)","v":0},100.25,{"$f":"+SUM(P59:P70)","v":0},16040,{"$f":"+SUM(R59:R70)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,275.32104391085227,{"$f":"+J54+J71","v":0},null,null,0,{"$f":"+N54+N71","v":0},275.32104391085227,{"$f":"+P54+P71","v":0},44051.36702573637,{"$f":"+R54+R71","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,24.678956089147732,{"$f":"+J13-J72","v":0},null,null,0,{"$f":"+N13-N72","v":0},24.678956089147732,{"$f":"+P13-P72","v":0},3948.6329742636299,{"$f":"+R13-R72","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,0.27532104391085227,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Pound"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Pound","Costs",null,null,"Costs"]
[null,0.75,750,0.23342805854780307,null,null,0.36709472521446967]
[null,0.9,900,0.19452338212316922,null,null,0.30591227101205809]
[null,1,1000,0.17507104391085229,null,null,0.27532104391085227]
[null,1.1000000000000001,1100,0.15915549446441118,null,null,0.25029185810077481]
[null,1.25,1250,0.14005683512868183,null,null,0.22025683512868183]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Pound",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"WheatDryland","index":22,"n_rows":101,"n_cols":18,"rows_kept":101,"cut":false,"hidden":false,"merged":[[78,3,78,8],[88,3,88,8],[100,0,100,11],[0,0,0,11],[1,0,1,11],[2,0,2,11],[3,0,3,11]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Acre"]
["Dryland Wheat"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Acres",null,null,null,null,null,null,null,null,null,null,null,null,"Your"]
[null,null,"Crop Acres",160,null,null,null,null,null,null,null,"Your",null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your",null,null,"Your","Cash","Your","Landlord","Landlord",null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","(160 acres)",{"$f":"\"(\" & E7 & \" acres)\"","v":"( acres)"}]
[null,"Wheat",null,18,null,"Bushel",8,null,144,{"$f":"E10*H10","v":0},0,null,0,{"$f":"J10*L10","v":0},144,{"$f":"+J10-N10","v":0},23040,{"$f":"+J10*E$7","v":0}]
[null,"Grazing - Wheat",null,68,null,"Pound",0.55000000000000004,null,37.400000000000006,0,0,null,0,0,37.400000000000006,{"$f":"+J11-N11","v":0},5984.0000000000009,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,181.4,{"$f":"SUM(J10:J13)","v":0},null,null,0,{"$f":"SUM(N10:N13)","v":0},181.4,{"$f":"SUM(P10:P13)","v":0},29024,{"$f":"SUM(R10:R13)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
["Production Costs"]
[null,"Seed"]
[null,"","Seed - Wheat",1,null,"Bushel",25,null,25,{"$f":"E19*H19","v":0},0,null,0,{"$f":"J19*L19","v":0},25,{"$f":"+J19-N19","v":0},4000,{"$f":"+J19*E$7","v":0}]
[null,"Fertilizer"]
[null,"","Fertilizer (N) - Liquid",30,null,"Pound",1.06,null,31.8,0,0,null,0,0,31.8,0,5088,0]
[null,"Custom"]
[null,"","Custom Harvest - Wheat",1,null,"Acre",14,null,14,0,0,null,0,0,14,0,2240,0]
[null,"","Custom Haul - Wheat",18,null,"Bushel",0.14000000000000001,null,2.5200000000000005,0,0,null,0,0,2.5200000000000005,0,403.20000000000005,0]
[null,"","Fertilizer Application - Liquid High",1,null,"Acre",4.75,null,4.75,0,0,null,0,0,4.75,0,760,0]
[null,"Miscellaneous"]
[null,"","Crop Insurance Wheat Dryland",1,null,"Acre",16,null,16,0,0,null,0,0,16,0,2560,0]
[null,"Herbicide"]
[null,"","Herbicide and Apply Wheat Dryland",1,null,"Acre",16.75,null,16.75,0,0,null,0,0,16.75,0,2680,0]
[null,"Insecticide"]
[null,"","Insecticide and Apply Wheat Dryland",1,null,"Acre",5.5,null,5.5,0,0,null,0,0,5.5,0,880,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,0,null,null,0,null,0,{"$f":"E34*H34","v":0},0,null,0,{"$f":"J34*L34","v":0},0,{"$f":"+J34-N34","v":0},0,{"$f":"+J34*E$7","v":0}]
[null,"Machinery Labor"]
[null,null,"Tractors/Self-Propelled",0.43,null,"Hour",12,null,5.16,{"$f":"E36*H36","v":0},0,null,0,{"$f":"J36*L36","v":0},5.16,{"$f":"+J36-N36","v":0},825.6,{"$f":"+J36*E$7","v":0}]
[null,null,"Other Labor",0.47,null,"Hour",12,null,5.64,{"$f":"E37*H37","v":0},0,null,0,{"$f":"J37*L37","v":0},5.64,{"$f":"+J37-N37","v":0},902.4,{"$f":"+J37*E$7","v":0}]
[]
[null,"Diesel Fuel"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0,null,0,{"$f":"E40*H40","v":0},0,null,0,{"$f":"J40*L40","v":0},0,{"$f":"+J40-N40","v":0},0,{"$f":"+J40*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",2.2000000000000002,null,"Gallon",2.75,null,6.0500000000000007,{"$f":"E41*H41","v":0},0,null,0,{"$f":"J41*L41","v":0},6.0500000000000007,{"$f":"+J41-N41","v":0},968.00000000000011,{"$f":"+J41*E$7","v":0}]
[]
[null,"Gasoline"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",5,null,5,{"$f":"E44*H44","v":0},0,null,0,{"$f":"J44*L44","v":0},5,{"$f":"+J44-N44","v":0},800,{"$f":"+J44*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",0,null,"Gallon",2.5,null,0,{"$f":"E45*H45","v":0},0,null,0,{"$f":"J45*L45","v":0},0,{"$f":"+J45-N45","v":0},0,{"$f":"+J45*E$7","v":0}]
[]
[null,"Repairs & Maintenance"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",0.5,null,0.5,{"$f":"E48*H48","v":0},0,null,0,{"$f":"J48*L48","v":0},0.5,{"$f":"+J48-N48","v":0},80,{"$f":"+J48*E$7","v":0}]
[null,null,"Irrigation Equipment",1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",6,null,6,0,0,null,0,0,6,0,960,0]
[null,null,"Implements",1,null,"Acre",3,null,3,0,0,null,0,0,3,0,480,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,0,0,0,null,0,0,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,0.08,null,9.1776001628593242,{"$f":"+SUM(J18:J53)/2*H54","v":0},null,null,0,{"$f":"+SUM(N18:N53)/2*L54","v":0},9.1776001628593242,{"$f":"+SUM(P18:P53)/2*L54","v":0},1468.4160260574918,{"$f":"+J54*E$7","v":0}]
["Total Variable Costs",null,null,null,null,null,null,null,156.84760016285932,{"$f":"SUM(J19:J54)","v":0},null,null,0,{"$f":"SUM(N19:N54)","v":0},156.84760016285932,{"$f":"SUM(P19:P54)","v":0},25095.616026057491,{"$f":"SUM(R19:R54)","v":0}]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,24.552399837140683,{"$f":"+J14-J55","v":0},null,null,0,{"$f":"+N14-N55","v":0},24.552399837140683,{"$f":"+P14-P55","v":0},3928.3839739425093,{"$f":"+R14-R55","v":0}]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,6.6359777868255172,{"$f":"IF(E10=0,\"n/a\",(YVarExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Share","Share","Landlord","Landlord","Tenant","Tenant","Total","Total"]
[null,"Equipment Fixed Costs"]
[null,null,"Pickup/General Use Equipment",1,null,"Acre",1.25,null,1.25,{"$f":"E61*H61","v":0},0,null,0,{"$f":"J61*L61","v":0},1.25,{"$f":"+J61-N61","v":0},200,{"$f":"+J61*E$7","v":0}]
[null,null,"Tractors/Self-Propelled",1,null,"Acre",12,null,12,0,0,null,0,0,12,0,1920,0]
[null,null,"Implements",1,null,"Acre",10,null,10,0,0,null,0,0,10,0,1600,0]
[null,"Salaried Labor",null,1,null,"Acre",0,null,0,{"$f":"E64*H64","v":0},0,null,0,0,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,1,null,"Acre",25,null,25,0,0,null,0,0,25,0,4000,0]
[null,"Allocated Establishment Cost",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Cash Rent - Wheat Dryland",null,1,null,"Acre",50,null,50,0,0,null,0,0,50,0,8000,0]
[null,"Property Taxes",null,1,null,"Acre",0,null,0,0,0,null,0,0,0,0,0,0]
[null,"Whole Farm Insurance",null,1,null,"Acre",2,null,2,0,0,null,0,0,2,0,320,0]
[null,null,null,1,null,null,0,null,0,0,0,null,0,0,0,0,0,0]
[null,null,null,1,null,null,0,null,0,{"$f":"E71*H71","v":0},0,null,0,0,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,100.25,{"$f":"+SUM(J60:J71)","v":0},null,null,0,{"$f":"+SUM(N60:N71)","v":0},100.25,{"$f":"+SUM(P60:P71)","v":0},16040,{"$f":"+SUM(R60:R71)","v":0}]
["Total Specified Costs",null,null,null,null,null,null,null,257.09760016285929,{"$f":"+J55+J72","v":0},null,null,0,{"$f":"+N55+N72","v":0},257.09760016285929,{"$f":"+P55+P72","v":0},41135.616026057491,{"$f":"+R55+R72","v":0}]
[]
["Returns Above Specified Costs",null,null,null,null,null,null,null,-75.697600162859288,{"$f":"+J14-J73","v":0},null,null,0,{"$f":"+N14-N73","v":0},-75.697600162859288,{"$f":"+P14-P73","v":0},-12111.616026057491,{"$f":"+R14-R73","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,12.20542223126996,{"$f":"IF(E10=0,\"n/a\",(YTotExp-(YTotExp+YTotRet-J10))/E10)","v":"n/a"},"Bushel"]
[]
[null,null,null,"Example Breakeven Prices"]
[null,"Example","Example","To Cover",null,null,"To Cover"]
[null,"Yield","Yield","Variable",null,null,"Total"]
[null,"Percent","Bushel","Costs",null,null,"Costs"]
[null,0.75,13.5,8.8479703824340241,null,null,16.273896308359948]
[null,0.9,16.2,7.3733086520283528,null,null,13.561580256966623]
[null,1,18,6.6359777868255172,null,null,12.20542223126996]
[null,1.1000000000000001,19.8,6.0327070789322885,null,null,11.0958383920636]
[null,1.25,22.5,5.3087822294604141,null,null,9.7643377850159681]
[]
[null,null,null,"Your Breakeven Prices"]
[null,"Your","Your",null,"To Cover",null,null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,null,"Total"]
[null,"Percent","Bushel",null,"Costs",null,null,"Costs"]
[null,0.75,{"$f":"E10*YPER1","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER1))","v":0}]
[null,0.9,{"$f":"E10*YPER2","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER2))","v":0}]
[null,1,{"$f":"+E10","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER3))","v":0}]
[null,1.1000000000000001,{"$f":"E10*YPER4","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER4))","v":0}]
[null,1.25,{"$f":"E10*YPER5","v":0},null,{"$f":"IF($E$10=0,0,(YVarExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0},null,null,{"$f":"IF($E$10=0,0,(YTotExp-(YTotExp+YTotRet-J10))/($E$10*YPER5))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"CowCalf","index":23,"n_rows":94,"n_cols":14,"rows_kept":94,"cut":false,"hidden":false,"merged":[[68,7,68,8],[68,10,68,12],[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[67,2,67,12],[80,7,80,8],[80,10,80,12],[69,7,69,8],[69,10,69,12],[70,7,70,8],[70,10,70,12],[71,7,71,8],[71,10,71,12],[72,7,72,8],[72,10,72,12],[73,7,73,8],[73,10,73,12],[79,2,79,12],[81,7,81,8],[81,10,81,12],[82,7,82,8],[82,10,82,12],[83,7,83,8],[83,10,83,12],[84,7,84,8],[84,10,84,12],[85,7,85,8],[85,10,85,12],[93,0,93,13]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Animal Unit"]
["Rolling Plains Cow-Calf Production"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON."]
[null,null,null,null,"Your Cows"]
[null,"Animal Units (AU)",null,400,null,"Animal Unit",null,null,null,null,null,null,null,"Your"]
[null,"Breeding Females",null,400,null,"Calf","Your",null,null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your","Quantity","Quantity",null,null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Head","Head","Per Head","Per Head","Units","$/Unit","$/Unit","Total","Total",{"$f":"\"(\" & D7 & \" AUs)\"","v":"(400 AUs)"},{"$f":"\"(\" & E7 & \" AUs)\"","v":"( AUs)"}]
[null,"Steer",null,0.41499999999999998,null,5.56,null,"CWT",155,null,357.64699999999999,{"$f":"+E11*G11*J11","v":0},143058.79999999999,{"$f":"+L11*E$7","v":0}]
[null,"Heifer",null,0.20749999999999999,null,5.14,null,"CWT",145,null,154.64974999999998,{"$f":"+E12*G12*J12","v":0},61859.899999999994,{"$f":"+L12*E$7","v":0}]
[null,"Cull Cow",null,0.15,null,10.25,null,"CWT",55,null,84.562499999999986,0,33824.999999999993,0]
[null,"Cull Bull",null,9.0000000000000011E-3,null,16.5,null,"CWT",60,null,8.9100000000000019,0,3564.0000000000009,0]
[null,null,null,0,null,0,null,null,0,null,0,0,0,0]
[null,null,null,0,null,0,null,null,0,null,0,0,0,0]
["Total Revenue",null,null,null,null,337.39499999999998,null,null,null,null,605.76924999999994,{"$f":"+SUM(L11:L16)","v":0},242307.69999999998,{"$f":"+SUM(N11:N16)","v":0}]
[null,null,null,null,null,509.52250000000004]
[null,null,null,null,null,172.12750000000005,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
["Production Costs"]
[null,"Miscellaneous"]
[null,null,"Brush Control",null,null,1,null,"AU",12,null,12,{"$f":"+J23*G23","v":0},4800,{"$f":"+L23*E$7","v":0}]
[null,null,"Ranch Repairs",null,null,1,null,"AU",16.25,null,16.25,0,6500,0]
[null,null,null,null,null,1,null,null,0,null,0,0,0,0]
[null,null,null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Marketing Expense",null,null,null,1,null,"AU",11.117650000000001,null,11.117650000000001,0,4447.0600000000004,0]
[null,"Feed"]
[null,null,"Supplement",null,null,500,null,"Pound",0.2,null,100,{"$f":"+J29*G29","v":0},40000,{"$f":"+L29*E$7","v":0}]
[null,null,"Salt and Mineral",null,null,30,null,"Pound",0.45,null,13.5,0,5400,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Vet. Medicine"]
[null,null,"Vet/Medicine - Cow-Calf",null,null,1,null,"Head",32,null,32,{"$f":"+J35*G35","v":0},12800,{"$f":"+L35*E$7","v":0}]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Fuel",null,null,null,1,null,"AU",37.189812499999995,null,37.189812499999995,0,14875.924999999997,0]
[null,"Lube (As a % of fuel)",null,null,null,0.1,null,"Percent",37.189812499999995,null,3.7189812499999997,0,1487.5925,0]
[null,"Repairs ",null,null,null,1,null,"AU",0,null,0,0,0,0]
[null,"Labor",null,null,null,0.5,null,"Hours",15,null,7.5,0,3000,0]
[null,"Utilities",null,null,null,1,null,"AU",10,null,10,0,4000,0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+J44*G44","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,"Interest on Credit Line",null,null,null,null,null,null,0.08,null,20.826675739726028,{"$f":"+SUM(L21:L46)/2*J47","v":0},8330.6702958904116,0]
["Total Variable Costs",null,null,null,null,null,null,null,null,null,264.10311948972605,{"$f":"+SUM(L23:L47)","v":0},105641.24779589041,{"$f":"+SUM(N23:N47)","v":0}]
[]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,null,null,341.66613051027389,{"$f":"+L17-L48","v":0},136666.45220410958,{"$f":"+N17-N48","v":0}]
[null,"Average Calf Breakeven Price to Cover Variable Costs",null,null,null,null,null,null,50.572954397583274,{"$f":"IF((E11*G11+E12*G12)=0,\"n/a\",(L48-SUM(L13:L16))/(E11*G11+E12*G12))","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
[null,"Depreciation - Equipment",null,null,null,1,null,"AU",80.08508333333333,null,80.08508333333333,{"$f":"+G54*J54","v":0},32034.033333333333,{"$f":"+L54*E$7","v":0}]
[null,"Depreciation - Livestock",null,null,null,1,null,"AU",41.977499999999999,null,41.977499999999999,0,16791,0]
[null,"Equipment Investment",null,null,null,1554.4425000000001,null,"dollars",0.08,null,124.35540000000002,0,49742.16,0]
[null,"Insurance",null,null,null,1,null,"AU",0,null,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,null,null,1,null,"AU",62.5,null,62.5,{"$f":"+J58*G58","v":0},25000,0]
[null,"Salaried Labor",null,null,null,1,null,"AU",37.5,null,37.5,{"$f":"+J59*G59","v":0},15000,0]
[null,"Pasture Cost",null,null,null,11.25,null,"Acres",15,null,168.75,0,67500,0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+G61*J61","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,null,null,515.16798333333327,{"$f":"+SUM(L54:L60)","v":0},206067.19333333333,{"$f":"+SUM(N54:N60)","v":0}]
["Total Costs",null,null,null,null,null,null,null,null,null,779.27110282305932,{"$f":"+L48+L63","v":0},311708.44112922373,{"$f":"+N48+N63","v":0}]
["Planned Returns to Management, Risk, and Profit:",null,null,null,null,null,null,null,null,null,-173.50185282305938,{"$f":"+L17-L64","v":0},-69400.741129223752,{"$f":"+N17-N64","v":0}]
[null,"Average Calf Breakeven Price to Cover Total Costs",null,null,null,null,null,null,203.26282334446552,{"$f":"IF((E11*G11+E12*G12)=0,\"n/a\",(L64-SUM(L13:L16))/(E11*G11+E12*G12))","v":"n/a"},"CWT"]
[]
[null,null,"Sensitivity Analysis for Example"]
[null,null,"Example Weaning Percent","Example Gross Sales per Animal Unit",null,"Pounds Produced per Animal Unit",null,"Example Breakeven Calf Pay Weight to Cover Total Cost",null,null,"Example Average Breakeven Price to Cover Total Cost"]
[null,null,0.89,642.80274999999995,null,533.91250000000014,null,610.35417249518855,null,null,189.5597116583217]
[null,null,0.86,624.28599999999994,null,521.71749999999997,null,636.14378541752046,null,null,196.17225973942604]
[null,null,0.83,605.76924999999994,null,509.52250000000004,null,664.20895242123459,null,null,203.26282334446552]
[null,null,0.79999999999999993,587.25249999999994,null,497.32750000000004,null,694.86475022529157,null,null,210.88517921988296]
[null,null,0.76999999999999991,568.73574999999994,null,485.13249999999999,null,728.48723813941865,null,null,219.10148490377455]
[]
[null,null,null,{"$f":"\"Example Male \"&F8&\" Price\"","v":"Example Male Calf Price"},null,null,null,null,null,null,{"$f":"+I11","v":155}]
[null,null,null,{"$f":"\"Example Female \"&F8&\" Price\"","v":"Example Female Calf Price"},null,null,null,null,null,null,{"$f":"+I12","v":145}]
[null,null,null,{"$f":"\"Example Weighted Average \"&F8&\" Price ($/cwt)\"","v":"Example Weighted Average Calf Price ($/cwt)"},null,null,null,null,null,null,{"$f":"+(K11+K12)/(D11*F11+D12*F12)","v":151.83886838868389}]
[]
[null,null,"Sensitivity Analysis for Your Values"]
[null,null,"Your Weaning Percent",{"$f":"\"Your Gross Sales per \"&F7","v":"Your Gross Sales per Animal Unit"},null,{"$f":"\"Pounds Produced per \"&F7","v":"Pounds Produced per Animal Unit"},null,{"$f":"\"Your Breakeven \"&F8&\" Pay Weight to Cover Total Cost\"","v":"Your Breakeven Calf Pay Weight to Cover Total Cost"},null,null,"Your Average Breakeven Price to Cover Total Cost"]
[null,null,{"$f":"+C83+C70-C71","v":1.06},{"$f":"+IF($C$84=0,0,$L$17-$L$11-$L$12+($L$11+$L$12)*C82/$C$84)","v":0},null,{"$f":"IF($C$84=0,0,$M$88*C82/$C$84+$M$89)","v":0},null,{"$f":"IF($D$84=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(YPrice/100)/(C82-$E$13*$E$7/$E$8)/($E$8/$E$7))","v":0},null,null,{"$f":"IF(F82-$M$89=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(F82-$M$89)*100)","v":0}]
[null,null,{"$f":"+C84+C71-C72","v":1.0299999999999998},{"$f":"+IF($C$84=0,0,$L$17-$L$11-$L$12+($L$11+$L$12)*C83/$C$84)","v":0},null,{"$f":"IF($C$84=0,0,$M$88*C83/$C$84+$M$89)","v":0},null,{"$f":"IF($D$84=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(YPrice/100)/(C83-$E$13*$E$7/$E$8)/($E$8/$E$7))","v":0},null,null,{"$f":"IF(F83-$M$89=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(F83-$M$89)*100)","v":0}]
[null,null,1,{"$f":"+L17","v":0},null,{"$f":"M88+M89","v":0},null,{"$f":"IF($D$84=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(YPrice/100)/(C84-$E$13*$E$7/$E$8)/($E$8/$E$7))","v":0},null,null,{"$f":"IF(F84-$M$89=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(F84-$M$89)*100)","v":0}]
[null,null,{"$f":"+C84+C73-C72","v":0.96999999999999986},{"$f":"+IF($C$84=0,0,$L$17-$L$11-$L$12+($L$11+$L$12)*C85/$C$84)","v":0},null,{"$f":"IF($C$84=0,0,$M$88*C85/$C$84+$M$89)","v":0},null,{"$f":"IF($D$84=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(YPrice/100)/(C85-$E$13*$E$7/$E$8)/($E$8/$E$7))","v":0},null,null,{"$f":"IF(F85-$M$89=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(F85-$M$89)*100)","v":0}]
[null,null,{"$f":"+C85+C74-C73","v":0.93999999999999984},{"$f":"+IF($C$84=0,0,$L$17-$L$11-$L$12+($L$11+$L$12)*C86/$C$84)","v":0},null,{"$f":"IF($C$84=0,0,$M$88*C86/$C$84+$M$89)","v":0},null,{"$f":"IF($D$84=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(YPrice/100)/(C86-$E$13*$E$7/$E$8)/($E$8/$E$7))","v":0},null,null,{"$f":"IF(F86-$M$89=0,0,(YTotExp-(YTotRet+YTotExp-$L$11-$L$12))/(F86-$M$89)*100)","v":0}]
[]
[null,null,null,{"$f":"\"Your Male \"&F8&\" Price\"","v":"Your Male Calf Price"},null,null,null,null,null,null,{"$f":"+J11","v":0},null,{"$f":"(E11*G11+E12*G12)*100","v":0}]
[null,null,null,{"$f":"\"Your Female \"&F8&\" Price\"","v":"Your Female Calf Price"},null,null,null,null,null,null,{"$f":"+J12","v":0},null,{"$f":"(E13*G13+E14*G14)*100","v":0}]
[null,null,null,{"$f":"\"Your Weighted Average \"&F8&\" Price ($/cwt)\"","v":"Your Weighted Average Calf Price ($/cwt)"},null,null,null,null,null,null,{"$f":"+IF((E11*G11+E12*G12)=0,0,(L11+L12)/(E11*G11+E12*G12))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"StockersMar1","index":24,"n_rows":97,"n_cols":14,"rows_kept":97,"cut":false,"hidden":false,"merged":[[84,2,84,7],[85,2,86,2],[85,5,85,7],[96,0,96,13],[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[70,2,70,7],[71,2,72,2],[71,5,71,7]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Animal"]
["Stocker Calf Budget - Pull off Wheat March 1"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON.",null,null,null,null,null,null,null,null,null,null,null,"Stocker"]
[null,null,null,null,"Your Head",null,null,null,null,null,null,null,null,"Your"]
[null,"Number of Head",null,800,null,null,"Your",null,null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your","Pay Weight","Weight",null,null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Head","Head","or Amount","or Amount","Units","$/Unit","$/Unit","Total","Total",{"$f":"\"(\" & D7 & \" Head)\"","v":"(800 Head)"},{"$f":"\"(\" & E7 & \" Head)\"","v":"( Head)"}]
[]
[null,"Stocker",null,0.97499999999999998,null,6.4,null,"CWT",145,null,904.80000000000007,{"$f":"+J11*G11*E11","v":0},723840,{"$f":"+L11*E$7","v":0}]
[null,null,null,0.97499999999999998,null,0,null,null,0,null,0,0,0,0]
[null,null,null,0.97499999999999998,null,0,null,null,0,null,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,null,null,904.80000000000007,{"$f":"+L11","v":0},723840,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
["Production Costs"]
[null,"Stocker Purchase",null,null,null,4.75,null,"CWT",155,null,736.25,{"$f":"+J18*G18","v":0},589000,{"$f":"+L18*E$7","v":0}]
[null,"Stocker Delivery",null,null,null,1,null,"Head",0,null,0,{"$f":"+J19*G19","v":0},0,{"$f":"+L19*E$7","v":0}]
[null,"Grazing"]
[null,null,"Acre Lease",null,null,1.25E-3,null,"Acre",0,null,0,0,0,{"$f":"+L21*E$7","v":0}]
[null,null,"Grazing by Month",null,null,0,null,"Month",0,null,0,0,0,0]
[null,null,"Gain Contract",null,null,152.82051282051282,null,"Pounds",0.55000000000000004,null,84.051282051282058,0,67241.025641025641,0]
[null,null,"On Weight Per Month",null,null,0,null,"Month",0,null,0,{"$f":"+G24*J24*G18","v":0},0,0]
[null,"Health"]
[null,null,"Vet/Medicine - Stocker",null,null,1,null,"Head",24,null,24,{"$f":"+J26*G26","v":0},19200,{"$f":"+L26*E$7","v":0}]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Feed"]
[null,null,"Hay",null,null,125,null,"Pound",0.1,null,12.5,0,10000,0]
[null,null,"Salt & Mineral - Stocker",null,null,15,null,"Pound",0.45,null,6.75,0,5400,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Miscellaneous"]
[null,null,null,null,null,1,null,null,0,null,0,{"$f":"+J37*G37","v":0},0,{"$f":"+L37*E$7","v":0}]
[null,null,null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Fuel",null,null,null,1,null,"Head",8.4109374999999993,null,8.4109374999999993,0,6728.7499999999991,0]
[null,"Lube (As a % of fuel)",null,null,null,0.1,null,"Percent",8.4109374999999993,null,0.84109374999999997,0,672.875,0]
[null,"Utilities",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Repairs ",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Marketing",null,null,null,0.97499999999999998,null,"Head",12,null,11.7,0,9360,0]
[null,"Labor",null,null,null,1,null,"Head",8.4149999999999991,null,8.4149999999999991,0,6731.9999999999991,0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+J45*G45","v":0},0,{"$f":"+L45*E$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+J46*G46","v":0},0,{"$f":"+L46*E$7","v":0}]
[null,"Interest on Credit Line",null,null,null,null,null,null,0.08,null,23.647886986301376,{"$f":"+SUM(L18:L44)*J47/2","v":0},18918.309589041102,0]
["Total Variable Costs",null,null,null,null,null,null,null,null,null,916.56620028758357,{"$f":"+SUM(L18:L47)","v":0},733252.96023006667,{"$f":"+SUM(N18:N47)","v":0}]
[]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,null,null,-11.766200287583501,{"$f":"+L14-L48","v":0},-9412.9602300666738,{"$f":"+N14-N48","v":0}]
[]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,null,null,146.88560902044608,{"$f":"+IF(G11=0,\"n/a\",(L48-SUM(L12:L13))/(G11*E11))","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
[]
[null,"Depreciation",null,null,null,1,null,"Head",12.485833333333336,null,12.485833333333336,{"$f":"+J56*G56","v":0},9988.6666666666679,{"$f":"+L56*E$7","v":0}]
[null,"Equipment Investment",null,null,null,27.215,null,"dollars",0.08,null,2.1772,0,1741.76,0]
[null,"Salaried Labor",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Insurance",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,null,null,14.663033333333335,{"$f":"+SUM(L56:L60)","v":0},11730.426666666668,{"$f":"+SUM(N56:N60)","v":0}]
[]
["Total Costs",null,null,null,null,null,null,null,null,null,931.22923362091694,{"$f":"+L48+L63","v":0},744983.38689673331,{"$f":"+N48+N63","v":0}]
[]
["Planned Returns to Management, Risk, and Profit:",null,null,null,null,null,null,null,null,null,-26.429233620916836,{"$f":"+L50-L63","v":0},-21143.38689673334,{"$f":"+N50-N63","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,null,null,149.23545410591618,{"$f":"+IF(G11=0,\"n/a\",(L65-SUM(L12:L13))/(G11*E11))","v":"n/a"},"CWT"]
[]
[null,null,"Example Break Even Sensitivity Analysis"]
[null,null,null,null,null,"Purchase Weight (Lbs/Hd): 475",null,"Sales Price/Cwt of $Total"]
[null,null,null,"Net Pay Weight",null,"Sales Price/Cwt  145.00",null,"Purchase Price/Cwt  155.00"]
[null,null,"ADG (Lbs/day)","with Shrink",null,"B/E Purchase Price ($/CWT)",null,"B/E Sales Price ($/CWT)"]
[null,null,1.4558823529411764,673,null,159.25779292191223,null,141.91781668318924]
[null,null,1.3345588235294117,656.5,null,154.34687186928062,null,145.48467727004777]
[null,null,1.213235294117647,640,null,149.43595081664907,null,149.23545410591618]
[null,null,1.0919117647058822,623.5,null,144.52502976401749,null,153.18474840061964]
[null,null,0.97058823529411764,607,null,139.61410871138591,null,157.34874897493634]
[]
[null,null,"Your Average Daily Gain",null,0,"Pounds per Day"]
[null,null,{"$f":"+\"Your Animal\"&IF(M5=\"Stocker\",\" Grazing\",\" Feeding\")&\" Days\"","v":"Your Animal Grazing Days"},null,0,"Days"]
[null,null,"Your Sale Shrink",null,0]
[]
[null,null,"Your Break Even Sensitivity Analysis"]
[null,null,null,null,null,{"$f":"+\"Purchase Weight (Lbs/Hd): \"&G18*100","v":"Purchase Weight (Lbs/Hd): 0"},null,"Sales Price/Cwt of $Total"]
[null,null,null,"Net Pay Weight",null,{"$f":"\"Sales Price/Cwt  \"&IF(J11=\"\",\".00\",TEXT(J11,\"#.00\"))","v":"Sales Price/Cwt  .00"},null,{"$f":"\"Purchase Price/Cwt  \"&IF(J18=\"\",\".00\",TEXT(J18,\"#.00\"))","v":"Purchase Price/Cwt  .00"}]
[null,null,"ADG (Lbs/day)","with Shrink",null,"B/E Purchase Price ($/CWT)",null,"B/E Sales Price ($/CWT)"]
[null,null,{"$f":"+C91*1.2","v":0},{"$f":"+C89*$E$82+$G$18*100*(1-$E$83)","v":0},null,{"$f":"IF($G$18=0,0,(((D89*$J$11/100*$E$11)-($L$48-SUM($J$12:$J$13)-$L$18)-$L$63)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$65-SUM($J$12:$J$13))/(D89*$E$11/100))","v":0}]
[null,null,{"$f":"+C91*1.1","v":0},{"$f":"+C90*$E$82+$G$18*100*(1-$E$83)","v":0},null,{"$f":"IF($G$18=0,0,(((D90*$J$11/100*$E$11)-($L$48-SUM($J$12:$J$13)-$L$18)-$L$63)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$65-SUM($J$12:$J$13))/(D90*$E$11/100))","v":0}]
[null,null,{"$f":"+E81","v":0},{"$f":"+C91*$E$82+$G$18*100*(1-$E$83)","v":0},null,{"$f":"IF($G$18=0,0,(((D91*$J$11/100*$E$11)-($L$48-SUM($J$12:$J$13)-$L$18)-$L$63)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$65-SUM($J$12:$J$13))/(D91*$E$11/100))","v":0}]
[null,null,{"$f":"+C91*0.9","v":0},{"$f":"+C92*$E$82+$G$18*100*(1-$E$83)","v":0},null,{"$f":"IF($G$18=0,0,(((D92*$J$11/100*$E$11)-($L$48-SUM($J$12:$J$13)-$L$18)-$L$63)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$65-SUM($J$12:$J$13))/(D92*$E$11/100))","v":0}]
[null,null,{"$f":"+C91*0.8","v":0},{"$f":"+C93*$E$82+$G$18*100*(1-$E$83)","v":0},null,{"$f":"IF($G$18=0,0,(((D93*$J$11/100*$E$11)-($L$48-SUM($J$12:$J$13)-$L$18)-$L$63)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$65-SUM($J$12:$J$13))/(D93*$E$11/100))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"StockersGrazeOut","index":25,"n_rows":98,"n_cols":14,"rows_kept":98,"cut":false,"hidden":false,"merged":[[85,2,85,7],[86,2,87,2],[86,5,86,7],[97,0,97,13],[0,0,0,13],[1,0,1,13],[2,0,2,13],[3,0,3,13],[71,2,71,7],[72,2,73,2],[72,5,72,7]]}
["Projections for Planning Purposes Only -- Not to be Used without Updating"]
["2023 Estimated Costs and Returns per Animal"]
["Stocker Calf Budget - Grazeout"]
["Enter your name for this budget in the cell above."]
["Enter  Your Values in the cells highlighed in MAROON.",null,null,null,null,null,null,null,null,null,null,null,"Stocker"]
[null,null,null,null,"Your Head",null,null,null,null,null,null,null,null,"Your"]
[null,"Number of Head",null,800,null,null,"Your",null,null,null,null,null,"Enterprise","Enterprise"]
[null,null,null,null,"Your","Pay Weight","Weight",null,null,"Your",null,"Your","Total","Total"]
["REVENUE",null,null,"Head","Head","or Amount","or Amount","Units","$/Unit","$/Unit","Total","Total",{"$f":"\"(\" & D7 & \" Head)\"","v":"(800 Head)"},{"$f":"\"(\" & E7 & \" Head)\"","v":"( Head)"}]
[]
[null,"Stocker",null,0.97,null,7.95,null,"CWT",140,null,1079.6099999999999,{"$f":"+J11*G11*E11","v":0},863687.99999999988,{"$f":"+L11*E$7","v":0}]
[null,null,null,0.97,null,0,null,null,0,null,0,0,0,0]
[null,null,null,0.97,null,0,null,null,0,null,0,0,0,0]
["Total Revenue",null,null,null,null,null,null,null,null,null,1079.6099999999999,{"$f":"+L11","v":0},863687.99999999988,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["VARIABLE COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
["Production Costs"]
[null,"Stocker Purchase",null,null,null,4.75,null,"CWT",155,null,736.25,{"$f":"+J18*G18","v":0},589000,{"$f":"+L18*E$7","v":0}]
[null,"Stocker Delivery",null,null,null,1,null,"Head",0,null,0,{"$f":"+J19*G19","v":0},0,{"$f":"+L19*E$7","v":0}]
[null,"Grazing"]
[null,null,"Acre Lease",null,null,1.25E-3,null,"Acre",0,null,0,0,0,{"$f":"+L21*E$7","v":0}]
[null,null,"Grazing by Month",null,null,0,null,"Month",0,null,0,0,0,0]
[null,null,"Gain Contract",null,null,305.30927835051546,null,"Pounds",0.55000000000000004,null,167.92010309278351,0,134336.0824742268,0]
[null,null,"On Weight Per Month",null,null,0,null,"Month",0,null,0,{"$f":"+G24*J24*G18","v":0},0,0]
[null,"Health"]
[null,null,"Vet/Medicine - Stocker 1",null,null,1,null,"Head",12,null,12,{"$f":"+J26*G26","v":0},9600,{"$f":"+L26*E$7","v":0}]
[null,null,"Vet/Medicine - Stocker 2",null,null,0.25,null,"Head",16.8,null,4.2,0,3360,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Feed"]
[null,null,"Hay",null,null,300,null,"Pound",0.1,null,30,0,24000,0]
[null,null,"Salt & Mineral - Stocker",null,null,14,null,"Pound",0.45,null,6.3,0,5040,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,null,null,null,null,0,null,null,0,null,0,0,0,0]
[null,"Miscellaneous"]
[null,null,null,null,null,1,null,null,0,null,0,{"$f":"+J38*G38","v":0},0,{"$f":"+L38*E$7","v":0}]
[null,null,null,null,null,1,null,null,0,null,0,0,0,0]
[null,"Fuel",null,null,null,1,null,"Head",18.425000000000001,null,18.425000000000001,0,14740,0]
[null,"Lube (As a % of fuel)",null,null,null,0.1,null,"Percent",18.425000000000001,null,1.8425000000000002,0,1474.0000000000002,0]
[null,"Utilities",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Repairs ",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Marketing",null,null,null,0.97,null,"Head",15,null,14.549999999999999,0,11640,0]
[null,"Labor",null,null,null,1,null,"Head",12.55875,null,12.55875,0,10047,0]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+J46*G46","v":0},0,{"$f":"+L46*E$7","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,{"$f":"+J47*G47","v":0},0,{"$f":"+L47*E$7","v":0}]
[null,"Interest on Credit Line",null,null,null,null,null,null,0.08,null,34.477041095890414,{"$f":"+SUM(L18:L45)*J48/2","v":0},27581.63287671233,0]
["Total Variable Costs",null,null,null,null,null,null,null,null,null,1038.5233941886738,{"$f":"+SUM(L18:L48)","v":0},830818.71535093919,{"$f":"+SUM(N18:N48)","v":0}]
[]
["Planned Returns Above Variable Costs:",null,null,null,null,null,null,null,null,null,41.086605811326081,{"$f":"+L14-L49","v":0},32869.28464906069,{"$f":"+N14-N49","v":0}]
[]
[null,"Breakeven Price to Cover Variable Costs",null,null,null,null,null,null,134.67203451840419,{"$f":"+IF(G11=0,\"n/a\",(L49-SUM(L12:L13))/(G11*E11))","v":"n/a"},"CWT"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise","Enterprise"]
["FIXED COSTS",null,null,null,null,"Quantity","Quantity","Units","$/Unit","$/Unit","Total","Total","Total","Total"]
[]
[null,"Depreciation",null,null,null,1,null,"Head",6.4858333333333338,null,6.4858333333333338,{"$f":"+J57*G57","v":0},5188.666666666667,{"$f":"+L57*E$7","v":0}]
[null,"Equipment Investment",null,null,null,13.465,null,"dollars",0.08,null,1.0771999999999999,0,861.76,0]
[null,"Salaried Labor",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Management Fee, Owner/Operator Labor",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,"Insurance",null,null,null,1,null,"Head",0,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Total Fixed Costs",null,null,null,null,null,null,null,null,null,7.5630333333333333,{"$f":"+SUM(L57:L61)","v":0},6050.4266666666672,{"$f":"+SUM(N57:N61)","v":0}]
[]
["Total Costs",null,null,null,null,null,null,null,null,null,1046.0864275220072,{"$f":"+L49+L64","v":0},836869.14201760583,{"$f":"+N49+N64","v":0}]
[]
["Planned Returns to Management, Risk, and Profit:",null,null,null,null,null,null,null,null,null,33.523572477992744,{"$f":"+L51-L64","v":0},26818.857982394024,{"$f":"+N51-N64","v":0}]
[]
["    Breakeven Price to Cover Total Costs",null,null,null,null,null,null,null,135.65278188705273,{"$f":"+IF(G11=0,\"n/a\",(L66-SUM(L12:L13))/(G11*E11))","v":"n/a"},"CWT"]
[]
[null,null,"Example Break Even Sensitivity Analysis"]
[null,null,null,null,null,"Purchase Weight (Lbs/Hd): 475",null,"Sales Price/Cwt of $Total"]
[null,null,null,"Net Pay Weight",null,"Sales Price/Cwt  140.00",null,"Purchase Price/Cwt  155.00"]
[null,null,"ADG (Lbs/day)","with Shrink",null,"B/E Purchase Price ($/CWT)",null,"B/E Sales Price ($/CWT)"]
[null,null,1.9492385786802029,859,null,180.35485736378797,null,125.54593899907674]
[null,null,1.7868020304568528,827,null,171.2062257848406,null,130.40382297485723]
[null,null,1.6243654822335025,795,null,162.0575942058932,null,135.65278188705273]
[null,null,1.4619289340101522,763,null,152.90896262694588,null,141.34202044588062]
[null,null,1.2994923857868022,731,null,143.76033104799848,null,147.52935923420921]
[]
[null,null,"Your Average Daily Gain",null,0,"Pounds per Day"]
[null,null,{"$f":"+\"Your Animal\"&IF(M5=\"Stocker\",\" Grazing\",\" Feeding\")&\" Days\"","v":"Your Animal Grazing Days"},null,0,"Days"]
[null,null,"Your Sale Shrink",null,0]
[]
[null,null,"Your Break Even Sensitivity Analysis"]
[null,null,null,null,null,{"$f":"+\"Purchase Weight (Lbs/Hd): \"&G18*100","v":"Purchase Weight (Lbs/Hd): 0"},null,"Sales Price/Cwt of $Total"]
[null,null,null,"Net Pay Weight",null,{"$f":"\"Sales Price/Cwt  \"&IF(J11=\"\",\".00\",TEXT(J11,\"#.00\"))","v":"Sales Price/Cwt  .00"},null,{"$f":"\"Purchase Price/Cwt  \"&IF(J18=\"\",\".00\",TEXT(J18,\"#.00\"))","v":"Purchase Price/Cwt  .00"}]
[null,null,"ADG (Lbs/day)","with Shrink",null,"B/E Purchase Price ($/CWT)",null,"B/E Sales Price ($/CWT)"]
[null,null,{"$f":"+C92*1.2","v":0},{"$f":"+C90*$E$83+$G$18*100*(1-$E$84)","v":0},null,{"$f":"IF($G$18=0,0,(((D90*$J$11/100*$E$11)-($L$49-SUM($J$12:$J$13)-$L$18)-$L$64)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$66-SUM($J$12:$J$13))/(D90*$E$11/100))","v":0}]
[null,null,{"$f":"+C92*1.1","v":0},{"$f":"+C91*$E$83+$G$18*100*(1-$E$84)","v":0},null,{"$f":"IF($G$18=0,0,(((D91*$J$11/100*$E$11)-($L$49-SUM($J$12:$J$13)-$L$18)-$L$64)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$66-SUM($J$12:$J$13))/(D91*$E$11/100))","v":0}]
[null,null,{"$f":"+E82","v":0},{"$f":"+C92*$E$83+$G$18*100*(1-$E$84)","v":0},null,{"$f":"IF($G$18=0,0,(((D92*$J$11/100*$E$11)-($L$49-SUM($J$12:$J$13)-$L$18)-$L$64)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$66-SUM($J$12:$J$13))/(D92*$E$11/100))","v":0}]
[null,null,{"$f":"+C92*0.9","v":0},{"$f":"+C93*$E$83+$G$18*100*(1-$E$84)","v":0},null,{"$f":"IF($G$18=0,0,(((D93*$J$11/100*$E$11)-($L$49-SUM($J$12:$J$13)-$L$18)-$L$64)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$66-SUM($J$12:$J$13))/(D93*$E$11/100))","v":0}]
[null,null,{"$f":"+C92*0.8","v":0},{"$f":"+C94*$E$83+$G$18*100*(1-$E$84)","v":0},null,{"$f":"IF($G$18=0,0,(((D94*$J$11/100*$E$11)-($L$49-SUM($J$12:$J$13)-$L$18)-$L$64)/(100*$G$18))*100)","v":0},null,{"$f":"IF($E$11=0,0,($L$66-SUM($J$12:$J$13))/(D94*$E$11/100))","v":0}]
[]
["  Developed by Agricultural Economists, Texas A&M AgriLife Extension.  806-746-6101"]
[]
["Information presented is prepared solely as a general guide and not intended to recognize or predict the costs and returns from any one operation.  Brand names are mentioned only as examples and imply no endorsement."]

{"sheet":"Livestock Budget","index":26,"n_rows":116,"n_cols":8,"rows_kept":116,"cut":false,"hidden":false,"merged":[[94,4,94,5],[94,6,94,7],[0,0,0,6],[2,0,2,6],[92,1,92,7],[93,4,93,5],[93,6,93,7],[95,4,95,5],[95,6,95,7],[96,4,96,5],[96,6,96,7],[97,4,97,5],[97,6,97,7],[98,4,98,5],[98,6,98,7],[104,2,104,7],[108,2,110,2],[108,3,110,3],[108,4,110,4],[108,5,108,7]]}
["Estimated Costs and Returns per Animal or Breeding Female"]
[]
["Livestock Enterprise"]
[]
["Number of Head of Livestock",null,null,0]
[]
["Enter Your Values in the cells highlighed in MAROON.",null,null,null,null,null,null,"Enterprise"]
["REVENUE",null,"Head","Quantity","Units","$/Unit","Total","Total"]
[null,"Males Sold",0,0,"CWT",0,{"$f":"IF($D$5=0,0,C9/$D$5*D9*F9)","v":0},{"$f":"+G9*$D$5","v":0}]
[null,"Females Sold",0,0,"CWT",0,{"$f":"IF($D$5=0,0,C10/$D$5*D10*F10)","v":0},{"$f":"+G10*$D$5","v":0}]
[null,"Cull Breeding Females",0,0,"CWT",0,0,0]
[null,"Cull Breeding Males",0,0,"CWT",0,0,0]
[null,"Stocker or Feed Animal",0,0,"CWT",0,0,0]
[null,"Other Revenue",0,0,"CWT",0,0,0]
[null,"Other Revenue",0,0,"CWT",0,0,0]
[null,"Other Revenue",0,0,"CWT",0,0,0]
[]
["Total Revenue",null,null,null,null,null,{"$f":"+SUM(G9:G17)","v":0},{"$f":"+SUM(H9:H17)","v":0}]
[]
[null,null,null,null,null,null,null,"Enterprise"]
["VARIABLE COSTS",null,null,"Quantity","Units","$/Unit","Total","Total"]
["Production Costs"]
[null,"Animal Purchase Price, if applicable",null,0,"Cwt",0,{"$f":"D23*F23","v":0},{"$f":"+G23*$D$5","v":0}]
[null,"Pasture",{"$f":"+SUM(G25:G28)","v":0}]
[null,null,"Pasture 1",0,"Acre",0,{"$f":"D25*F25","v":0},{"$f":"+G25*$D$5","v":0}]
[null,null,"Pasture 2",0,"Acre",0,0,0]
[null,null,"Pasture 3",0,"Acre",0,0,0]
[null,null,"Pasture 4",0,"Acre",0,0,0]
[null,"Feed",{"$f":"SUM(G30:G37)","v":0}]
[null,null,"Hay",0,"Bales",0,{"$f":"D30*F30","v":0},{"$f":"+G30*$D$5","v":0}]
[null,null,"Supplement",0,"Cwt,lb,etc",0,{"$f":"D31*F31","v":0},{"$f":"+G31*$D$5","v":0}]
[null,null,"Salt Minerals",0,"Cwt",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,null,"Other Feed",0,"Cwt,lb,etc",0,0,0]
[null,"Health",{"$f":"SUM(G39:G48)","v":0}]
[null,null,"Vet/Medicine 1",0,"Visit,dose,cc's, etc.",0,{"$f":"D39*F39","v":0},{"$f":"+G39*$D$5","v":0}]
[null,null,"Vet/Medicine 2",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 3",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 4",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 5",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 6",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 7",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 8",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 9",0,"Visit,dose,cc's, etc.",0,0,0]
[null,null,"Vet/Medicine 10",0,"Visit,dose,cc's, etc.",0,0,0]
[]
[null,"Fuel, lube, repair",null,1,"Head",0,0,0]
[]
[null,"Labor",null,0,"Hours",0,0,0]
[]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[null,"Other Variable Expense",null,0,"Cwt,lb,etc",0,0,0]
[]
[null,"Operating Interest",null,null,null,0,{"$f":"+SUM(G23:G59)/2*F61","v":0},0]
[]
["Total Variable Costs",null,null,null,null,null,{"$f":"+SUM(G23:G62)","v":0},{"$f":"+SUM(H23:H62)","v":0}]
[]
["Planned Returns Above Variable Costs",null,null,null,null,null,{"$f":"+G18-G63","v":0},{"$f":"+H18-H63","v":0}]
[]
[null,"Breakeven Price to Cover Variable Costs",null,null,{"$f":"IF((H101/100+C13*D13)=0,0,(G63-SUM(G11:G12,G14:G16))/(H101/100+C13*D13))","v":0},{"$f":"+E9","v":"CWT"}]
[]
[null,null,null,null,null,null,null,"Enterprise"]
["FIXED COSTS",null,null,"Quantity","Units","$/Unit","Total","Total"]
[null,"Depreciation - Equipment",null,0,"Head,$,etc",0,{"$f":"D71*F71","v":0},{"$f":"+G71*$D$5","v":0}]
[null,"Depreciation - Livestock",null,0,"Head,$,etc",0,{"$f":"D72*F72","v":0},0]
[null,"Equipment Investment",null,0,"Head,$,etc",0,0,0]
[null,"Insurance",null,0,"Head,$,etc",0,0,0]
[null,"Management Fee",null,0,"Head,$,etc",0,0,0]
[null,"Owner/Operator Labor",null,0,"Head,$,etc",0,0,0]
[null,"Salaried Labor",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[null,"Other Fixed Expense",null,0,"Head,$,etc",0,0,0]
[]
[null,null,null,"Total Fixed Costs",null,null,{"$f":"+SUM(G71:G83)","v":0},{"$f":"+SUM(H71:H83)","v":0}]
[]
[null,null,null,"Total Specified Costs",null,null,{"$f":"+G63+G84","v":0},{"$f":"+H63+H84","v":0}]
[]
[null,null,null,"Returns Above Specifiied Costs",null,null,{"$f":"+G18-G86","v":0},{"$f":"+H18-H86","v":0}]
[]
[null,"Breakeven Price to Cover Total Costs",null,null,{"$f":"IF((H101/100+C13*D13)=0,0,(G86-SUM(G11:G12,G14:G16))/(H101/100+C13*D13))","v":0},{"$f":"+F67","v":"CWT"}]
[]
[]
[null,"Sensitivity Analysis for Your Breeding Herd or Flock Values"]
[null,"Your Weaning Percent","Your Gross Sales per Head","Pounds Produced per Head",{"$f":"\"Your Breakeven Pay Weight to Cover Total Cost\"","v":"Your Breakeven Pay Weight to Cover Total Cost"},null,"Your Average Breakeven Price to Cover Total Cost"]
[null,{"$f":"+B96-0.03","v":0.94},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B95/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B95/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B95-C9/D5))","v":0},null,{"$f":"IF(D95-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D95-$H$102)*100)","v":0}]
[null,{"$f":"+B97-0.03","v":0.97},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B96/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B96/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B96-C10/D5))","v":0},null,{"$f":"IF(D96-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D96-$H$102)*100)","v":0}]
[null,1,{"$f":"+YTotRet","v":0},{"$f":"H101+H102","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B97-C11/D5))","v":0},null,{"$f":"IF(D97-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D97-$H$102)*100)","v":0}]
[null,{"$f":"+B97+0.03","v":1.03},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B98/$B$97)","v":0},{"$f":"IF($B$97=0,0,$H$101*B98/$B$97+$H$102)","v":0},{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B98-C12/D5))","v":0},null,{"$f":"IF(D98-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D98-$H$102)*100)","v":0}]
[null,{"$f":"+B98+0.03","v":1.06},{"$f":"+IF($B$97=0,0,YTotRet-$L$11-$L$12+($L$11+$L$12)*B99/$B$97)","v":0},0,{"$f":"IF($C$97=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(YPrice/100)/(B99-C13/D5))","v":0},null,{"$f":"IF(D99-$H$102=0,0,(YTotExp-(YTotRet+YTotExp-$G$9-$G$10))/(D99-$H$102)*100)","v":0}]
[]
[null,null,"Your Male Price",null,null,{"$f":"+F9","v":0},null,{"$f":"(C9*D9+C10*D10)*100","v":0}]
[null,null,"Your Female Price",null,null,{"$f":"+F10","v":0},null,{"$f":"(C11*D11+C12*D12)*100","v":0}]
[null,null,"Your Weighted Average Price ($/cwt)",null,null,{"$f":"+IF((C9*D9+C10*D10)=0,F13,(G9+G10)/(C9*D9+C10*D10))","v":0}]
[]
[null,null,"Your Stocker or Feeder Break Even Sensitivity Analysis"]
[null,null,"Your Average Daily Gain",null,0,"Pounds per Day"]
[null,null,{"$f":"+\"Your Animal\"&IF(M25=\"Stocker\",\" Grazing\",\" Feeding\")&\" Days\"","v":"Your Animal Feeding Days"},null,0,"Days"]
[null,null,"Your Sale Shrink",null,0]
[null,null,"Average Daily Gain    (Pounds/day)","Net Pay Weight with Shrink   (Pounds)",null,{"$f":"+\"Purchase Weight (Pounds/Head): \"&D23*100","v":"Purchase Weight (Pounds/Head): 0"},null,"Sales Price/Cwt of $Total"]
[null,null,null,null,null,{"$f":"\"Sales Price        \"&IF(F13=\"\",\".00\",TEXT(F13,\"#.00\"))","v":"Sales Price        .00"},null,{"$f":"\"Purchase Price        \"&IF(F23=\"\",\".00\",TEXT(F23,\"#.00\"))","v":"Purchase Price        .00"}]
[null,null,null,null,null,"B/E Purchase Price ($/CWT)",null,"B/E Sales Price ($/CWT)"]
[null,null,{"$f":"+C114*1.2","v":0},{"$f":"+C112*$E$107+$D$23*100*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D112*$F$13/100*$C$13)-($G$63-SUM($F$14:$F$16)-$G$23)-$G$84)/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($F$14:$F$16))/(D112*$C$13/100))","v":0}]
[null,null,{"$f":"+C114*1.1","v":0},{"$f":"+C113*$E$107+$D$23*100*(1-$E$108)","v":0},null,{"$f":"IF($D$23=0,0,(((D113*$F$13/100*$C$13)-($G$63-SUM($F$14:$F$16)-$G$23)-$G$84)/(100*$D$23))*100)","v":0},null,{"$f":"IF($C$13=0,0,($G$86-SUM($F$14:$F$16))/(D113*$C$13/100))","v":0}]
[null,null,{"$f":"+E106","v":0},0,null,0,null,0]
[null,null,{"$f":"+C114*0.9","v":0},0,null,0,null,0]
[null,null,{"$f":"+C114*0.8","v":0},0,null,0,null,0]

{"sheet":"Crop Budget","index":27,"n_rows":155,"n_cols":7,"rows_kept":155,"cut":false,"hidden":false,"merged":[[0,0,0,6],[2,0,2,5],[146,1,146,6]]}
["Estimated Costs and Returns per Acre"]
[]
["Crop Enterprise"]
[]
["Number of Acres of Crop",null,null,0]
[]
["Enter Your Values in the cells highlighed in MAROON.",null,null,null,null,null,"Enterprise"]
["REVENUE",null,"Quantity","Units","$/Unit","Total","Total"]
[null,"Primary Product",0,"Cwt,lb,etc",0,{"$f":"C9*E9","v":0},{"$f":"+F9*$D$5","v":0}]
[null,"Secondary Product",0,"Cwt,lb,etc",0,{"$f":"C10*E10","v":0},{"$f":"+F10*$D$5","v":0}]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[null,"Secondary Product",0,"Cwt,lb,etc",0,0,0]
[]
["Total Revenue",null,null,null,null,{"$f":"+SUM(F9:F16)","v":0},{"$f":"+SUM(G9:G16)","v":0}]
[]
[null,null,null,null,null,null,"Enterprise"]
["VARIABLE COSTS",null,"Quantity","Units","$/Unit","Total","Total"]
[]
["Custom Field and Harvest Operations"]
[null,"Custom Field Operation 1",0,"Acre",0,{"$f":"C24*E24","v":0},{"$f":"+F24*$D$5","v":0}]
[null,"Custom Field Operation 2",0,"Acre",0,0,0]
[null,"Custom Field Operation 3",0,"Acre",0,0,0]
[null,"Custom Field Operation 4",0,"Acre",0,0,0]
[null,"Custom Field Operation 5",0,"Acre",0,0,0]
[null,"Custom Field Operation 6",0,"Acre",0,0,0]
["Machinery Expenses"]
[null,"Diesel",0,"Gallon",0,{"$f":"C31*E31","v":0},0]
[null,"Gasoline",0,"Gallon",0,0,0]
[null,"Lube",0,"Acre",0,0,0]
[null,"Repairs",0,"Acre",0,0,0]
[null,"Other Machinery Expense 1",0,"Acre",0,0,0]
[null,"Other Machinery Expense 2",0,"Acre",0,0,0]
["Labor"]
[null,"Labor 1",0,"Hour",0,{"$f":"C38*E38","v":0},0]
[null,"Labor 2",0,"Hour",0,0,0]
[null,"Labor 3",0,"Hour",0,0,0]
[null,"Labor 4",0,"Hour",0,0,0]
[null,"Labor 5",0,"Hour",0,0,0]
[null,"Irrigation Labor",0,"Hour",0,0,0]
["Seed or Transplants"]
[null,"Seed",0,"Pound",0,{"$f":"C45*E45","v":0},0]
[null,"Seed Treatment",0,"Pound",0,0,0]
[null,"Seed Fee",0,"Pound",0,0,0]
[null,"Transplants",0,"Thousand",0,0,0]
[null,"Mulch",0,"Foot",0,0,0]
[null,"Other Seed or Transplant",0,"Pound",0,0,0]
["Fertilizer and Lime"]
[null,"Fertlizer 1",0,"Pound",0,{"$f":"C52*E52","v":0},0]
[null,"Fertlizer 2",0,"Pound",0,0,0]
[null,"Fertlizer 3",0,"Pound",0,0,0]
[null,"Fertlizer 4",0,"Pound",0,0,0]
[null,"Fertlizer 5",0,"Pound",0,0,0]
[null,"Lime",0,"Ton",0,0,0]
[null,"Other Soil Amendment 1",0,"Pound",0,0,0]
[null,"Other Soil Amendment 2",0,"Pound",0,0,0]
["Herbicides"]
[null,"Herbicide 1",0,"Lb,Oz,Acre",0,{"$f":"C61*E61","v":0},0]
[null,"Herbicide 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Herbicide 6",0,"Lb,Oz,Acre",0,0,0]
["Insecticides"]
[null,"Insecticide 1",0,"Lb,Oz,Acre",0,{"$f":"C68*E68","v":0},0]
[null,"Insecticide 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Insecticide 6",0,"Lb,Oz,Acre",0,0,0]
["Fungicides"]
[null,"Fungicide 1",0,"Lb,Oz,Acre",0,{"$f":"C75*E75","v":0},0]
[null,"Fungicide 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Fungicide 6",0,"Lb,Oz,Acre",0,0,0]
["Growth Regulators"]
[null,"Growth Regulator 1",0,"Lb,Oz,Acre",0,{"$f":"C82*E82","v":0},0]
[null,"Growth Regulator 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 5",0,"Lb,Oz,Acre",0,0,0]
[null,"Growth Regulator 6",0,"Lb,Oz,Acre",0,0,0]
["Other Chemicals"]
[null,"Fumigant",0,"Lb,Oz,Acre",0,{"$f":"C89*E89","v":0},0]
[null,"Other Chemical 1",0,"Lb,Oz,Acre",0,0,{"$f":"+F90*$D$5","v":0}]
[null,"Other Chemical 2",0,"Lb,Oz,Acre",0,0,0]
[null,"Other Chemical 3",0,"Lb,Oz,Acre",0,0,0]
[null,"Other Chemical 4",0,"Lb,Oz,Acre",0,0,0]
[null,"Other Chemical 5",0,"Lb,Oz,Acre",0,0,0]
["Irrigation"]
[null,"Well Expense",0,"Acre",0,{"$f":"C96*E96","v":0},{"$f":"+F96*$D$5","v":0}]
[null,"Pump Fuel",0,"Mcf,kWh,Gallon",0,0,0]
[null,"Pump Expense",0,"Acre",0,0,0]
[null,"Irrigation Equipment Expense",0,"Acre",0,0,0]
[null,"Repairs",0,"Acre",0,0,0]
[null,"Drip Tape",0,"Foot,Acre",0,0,0]
[null,"Water Cost",0,"AcIn,Gallon",0,0,0]
[null,"Other Irrigation Expense 1",0,"Acre",0,0,0]
[null,"Other Irrigation Expense 2",0,"Acre",0,0,0]
["Miscellaneous Expenses"]
[null,"Crop Insurance",0,"Acre",0,{"$f":"C106*E106","v":0},0]
[null,"Other Variable Expense 1",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 2",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 3",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 4",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 5",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 6",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 7",0,"Enter Unit",0,0,0]
[null,"Other Variable Expense 8",0,"Enter Unit",0,0,0]
[]
[null,"Operating Interest",null,null,0,{"$f":"+SUM(F23:F115)/2*E116","v":0},{"$f":"+F116*$D$6","v":0}]
[]
["Total Variable Costs",null,null,null,null,{"$f":"+SUM(F23:F116)","v":0},{"$f":"+SUM(G23:G116)","v":0}]
[]
["Planned Returns Above Variable Costs",null,null,null,null,{"$f":"+F18-F118","v":0},{"$f":"+G18-G118","v":0}]
[]
[null,"Breakeven Price to Cover Variable Costs",null,null,{"$f":"+IF(C9=0,0,F118-SUM(F10:F16)/C9)","v":0},{"$f":"+D9","v":"Cwt,lb,etc"}]
[]
[null,null,null,null,null,null,"Enterprise"]
["FIXED COSTS",null,"Quantity","Units","$/Unit","Total","Total"]
[null,"Land Rent or Expense",0,"Acre",0,{"$f":"C126*E126","v":0},{"$f":"+F126*$D$6","v":0}]
[null,"Depreciation - Equipment",0,"Acre,$,etc",0,{"$f":"C127*E127","v":0},0]
[null,"Equipment Investment",0,"Acre,$,etc",0,0,0]
[null,"Insurance",0,"Acre,$,etc",0,0,0]
[null,"Management Fee",0,"Acre,$,etc",0,0,0]
[null,"Owner/Operator Labor",0,"Acre,$,etc",0,0,0]
[null,"Salaried Labor",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[null,"Other Fixed Expense",0,"Acre,$,etc",0,0,0]
[]
[null,null,null,"Total Fixed Costs",null,{"$f":"+SUM(F126:F137)","v":0},{"$f":"+SUM(G126:G137)","v":0}]
[]
[null,null,null,"Total Specified Costs",null,{"$f":"+F118+F139","v":0},{"$f":"+G118+G139","v":0}]
[]
[null,null,null,"Returns Above Specifiied Costs",null,{"$f":"+F18-F141","v":0},{"$f":"+G18-G141","v":0}]
[]
[null,"Breakeven Price to Cover Total Costs",null,null,{"$f":"+IF(C9=0,0,F141-SUM(F10:F16)/C9)","v":0},{"$f":"+D9","v":"Cwt,lb,etc"}]
[]
[null,"Breakeven Prices for Your Crop"]
[null,null,null,null,"To Cover",null,"To Cover"]
[null,"Yield","Yield",null,"Variable",null,"Total"]
[null,"Percent",{"$f":"+D9","v":"Cwt,lb,etc"},null,"Costs",null,"Costs"]
[null,0.75,{"$f":"+$C$153*B151","v":0},null,{"$f":"+IF(C151=0,0,($F$118-SUM($F$10:$F$16))/C151)","v":0},null,{"$f":"+IF(C151=0,0,($F$141-SUM($F$10:$F$16))/C151)","v":0}]
[null,0.9,{"$f":"+$C$153*B152","v":0},null,0,null,{"$f":"+IF(C152=0,0,($F$141-SUM($F$10:$F$16))/C152)","v":0}]
[null,1,{"$f":"+C9","v":0},null,{"$f":"+IF(C153=0,0,($F$118-SUM($F$10:$F$16))/C153)","v":0},null,{"$f":"+IF(C153=0,0,($F$141-SUM($F$10:$F$16))/C153)","v":0}]
[null,1.1000000000000001,0,null,{"$f":"+IF(C154=0,0,($F$118-SUM($F$10:$F$16))/C154)","v":0},null,{"$f":"+IF(C154=0,0,($F$141-SUM($F$10:$F$16))/C154)","v":0}]
[null,1.25,0,null,0,null,{"$f":"+IF(C155=0,0,($F$141-SUM($F$10:$F$16))/C155)","v":0}]

{"sheet":"Comparative Returns - Cash Rent","index":28,"n_rows":40,"n_cols":11,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,7,2,10],[2,4,2,5],[2,1,2,2]]}
["Comparative Returns - Cash Rent"]
[]
[null,"Returns Above Total Specified Expenses",null,null,"Total Direct Expenses",null,null,"Break-Even Yield to Cover Total Costs at Price Entered"]
[null,"Total","Variable",null,"Total","Variable",null,"Price","Units","Total","Variable"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaEstablish!A3","v":"Irrigated Alfalfa Establishment"},{"$f":"+AlfalfaEstablish!TotRet","v":-503.2567396014897},{"$f":"+AlfalfaEstablish!VarRet","v":-321.59890474850994},null,{"$f":"+AlfalfaEstablish!TotExp","v":503.2567396014897},{"$f":"+AlfalfaEstablish!VarExp","v":321.59890474850994},null,{"$f":"+AlfalfaEstablish!Price","v":0},{"$f":"+AlfalfaEstablish!Unit","v":""},{"$f":"+IF($H7=0,0,E7/$H7)","v":0},{"$f":"+IF($H7=0,0,F7/$H7)","v":0}]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!TotRet","v":287.41516642727947},{"$f":"+AlfalfaHay!VarRet","v":622.66516642727947},null,{"$f":"+AlfalfaHay!TotExp","v":1152.5848335727205},{"$f":"+AlfalfaHay!VarExp","v":817.33483357272053},null,{"$f":"+AlfalfaHay!Price","v":240},{"$f":"+AlfalfaHay!Unit","v":"Ton"},{"$f":"+IF($H8=0,0,E8/$H8)","v":4.8024368065530023},{"$f":"+IF($H8=0,0,F8/$H8)","v":3.4055618065530022}]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!TotRet","v":383.0787838436222},{"$f":"+CornSilage!VarRet","v":618.3287838436222},null,{"$f":"+CornSilage!TotExp","v":1371.9212161563778},{"$f":"+CornSilage!VarExp","v":1136.6712161563778},null,{"$f":"+CornSilage!Price","v":65},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($H9=0,0,E9/$H9)","v":21.106480248559659},17.487249479328888]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!TotRet","v":436.00092463119563},{"$f":"+SorghumSilage!VarRet","v":641.25092463119563},null,{"$f":"+SorghumSilage!TotExp","v":1003.9990753688044},{"$f":"+SorghumSilage!VarExp","v":798.74907536880437},null,{"$f":"+SorghumSilage!Price","v":60},{"$f":"+SorghumSilage!Unit","v":"Ton"},16.733317922813406,13.312484589480073]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!TotRet","v":122.57988226547258},{"$f":"+Blackeyes!VarRet","v":327.82988226547258},null,{"$f":"+Blackeyes!TotExp","v":506.42011773452742},{"$f":"+Blackeyes!VarExp","v":301.17011773452742},null,{"$f":"+Blackeyes!Price","v":0.34},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($H14=0,0,E14/$H14)","v":1489.4709345133158},{"$f":"+IF($H14=0,0,F14/$H14)","v":885.79446392508055}]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!TotRet","v":117.63562622179643},{"$f":"+Corn!VarRet","v":352.88562622179643},null,{"$f":"+Corn!TotExp","v":1205.3643737782036},{"$f":"+Corn!VarExp","v":970.11437377820357},null,{"$f":"+Corn!Price","v":6.3},{"$f":"+Corn!Unit","v":"Bushel"},191.32767837749265,153.9864085362228]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!TotRet","v":291.15315608477226},{"$f":"+CottonDrip!VarRet","v":546.40315608477226},null,{"$f":"+CottonDrip!TotExp","v":1250.0968439152277},{"$f":"+CottonDrip!VarExp","v":994.84684391522774},null,{"$f":"+CottonDrip!Price","v":0.85},{"$f":"+CottonDrip!Unit","v":"Pound"},1470.7021693120328,1170.4080516649738]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!TotRet","v":81.95066487025008},{"$f":"+CottonPivot!VarRet","v":287.20066487025008},null,{"$f":"+CottonPivot!TotExp","v":945.54933512974992},{"$f":"+CottonPivot!VarExp","v":740.29933512974992},null,{"$f":"+CottonPivot!Price","v":0.85},{"$f":"+CottonPivot!Unit","v":"Pound"},1112.4109825055882,870.94039427029406]
[{"$f":"GuarIrragated!A3","v":"Irrigated Guar"},{"$f":"GuarIrragated!TotRet","v":-225.52684514700826},{"$f":"GuarIrragated!VarRet","v":-20.27684514700826},null,{"$f":"GuarIrragated!TotExp","v":417.52684514700826},{"$f":"GuarIrragated!VarExp","v":212.27684514700826},null,{"$f":"GuarIrragated!Price","v":0.16},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(H18=0,0,E18/H18)","v":2609.5427821688018},{"$f":"IF(H18=0,0,F18/H18)","v":1326.7302821688015}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!TotRet","v":-74.864918977626076},{"$f":"+Peanuts!VarRet","v":160.38508102237381},null,{"$f":"+Peanuts!TotExp","v":1196.8649189776261},{"$f":"+Peanuts!VarExp","v":961.61491897762619},null,{"$f":"+Peanuts!Price","v":510},{"$f":"+Peanuts!Unit","v":"Ton"},2.3467939587796591,1.8855194489757376]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!TotRet","v":121.29060846712571},{"$f":"+SesameIrrigated!VarRet","v":326.54060846712571},null,{"$f":"+SesameIrrigated!TotExp","v":598.70939153287429},{"$f":"+SesameIrrigated!VarExp","v":393.45939153287429},null,{"$f":"+SesameIrrigated!Price","v":0.6},{"$f":"+SesameIrrigated!Unit","v":"Pound"},{"$f":"+IF($H20=0,0,E20/$H20)","v":997.84898588812382},{"$f":"+IF($H20=0,0,F20/$H20)","v":655.76565255479056}]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!TotRet","v":-202.30823898157047},{"$f":"+SorghumIrrigated!VarRet","v":7.9417610184295881},null,{"$f":"+SorghumIrrigated!TotExp","v":661.30823898157041},{"$f":"+SorghumIrrigated!VarExp","v":451.05823898157036},null,{"$f":"+SorghumIrrigated!Price","v":10.199999999999999},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},64.834141076624562,44.221395978585335]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!TotRet","v":-264.02855091587753},{"$f":"+Soybeans!VarRet","v":-58.778550915877474},null,{"$f":"+Soybeans!TotExp","v":624.02855091587753},{"$f":"+Soybeans!VarExp","v":418.77855091587747},null,{"$f":"+Soybeans!Price","v":9},{"$f":"+Soybeans!Unit","v":"Bushel"},69.336505657319719,46.530950101764162]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!TotRet","v":26.484908695100557},{"$f":"+SunflowersOilseed!VarRet","v":231.73490869510061},null,{"$f":"+SunflowersOilseed!TotExp","v":573.51509130489944},{"$f":"+SunflowersOilseed!VarExp","v":368.26509130489939},null,{"$f":"+SunflowersOilseed!Price","v":0.3},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},1911.7169710163316,1227.5503043496647]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!TotRet","v":249.4589914068913},{"$f":"+SunflowersConfectionary!VarRet","v":454.70899140689124},null,{"$f":"+SunflowersConfectionary!TotExp","v":590.5410085931087},{"$f":"+SunflowersConfectionary!VarExp","v":385.29100859310876},null,{"$f":"+SunflowersConfectionary!Price","v":0.42},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},1406.0500204597827,917.35954426930664]
[{"$f":"+WheatIrrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrrigated!TotRet","v":-198.77865535214562},{"$f":"+WheatIrrigated!VarRet","v":6.4713446478543801},null,{"$f":"+WheatIrrigated!TotExp","v":753.57865535214557},{"$f":"+WheatIrrigated!VarExp","v":548.32865535214557},null,{"$f":"+WheatIrrigated!Price","v":8},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},94.197331919018197,68.541081919018197]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!TotRet","v":43.586476783398723},{"$f":"+CottonDryland!VarRet","v":143.83647678339872},null,{"$f":"+CottonDryland!TotExp","v":367.41352321660128},{"$f":"+CottonDryland!VarExp","v":267.16352321660128},null,{"$f":"+CottonDryland!Price","v":0.85},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($H29=0,0,E29/$H29)","v":432.25120378423679},314.31002731364856]
[{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"GuarDryland!TotRet","v":-107.28250652985139},{"$f":"GuarDryland!VarRet","v":-7.0325065298513749},null,{"$f":"GuarDryland!TotExp","v":203.28250652985139},{"$f":"GuarDryland!VarExp","v":103.03250652985137},null,{"$f":"GuarDryland!Price","v":0.16},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(H30=0,0,E30/H30)","v":1270.5156658115711},{"$f":"IF(H30=0,0,F30/H30)","v":643.95316581157113}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!TotRet","v":116.97583417827664},{"$f":"+SesameDryland!VarRet","v":217.22583417827664},null,{"$f":"+SesameDryland!TotExp","v":243.02416582172336},{"$f":"+SesameDryland!VarExp","v":142.77416582172336},null,{"$f":"+SesameDryland!Price","v":0.6},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($H31=0,0,E31/$H31)","v":405.04027636953896},{"$f":"+IF($H31=0,0,F31/$H31)","v":237.95694303620562}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!TotRet","v":-70.616223230743742},{"$f":"+SorghumDryland!VarRet","v":29.633776769256258},null,{"$f":"+SorghumDryland!TotExp","v":254.21622323074374},{"$f":"+SorghumDryland!VarExp","v":153.96622323074374},null,{"$f":"+SorghumDryland!Price","v":10.199999999999999},{"$f":"+SorghumDryland!Unit","v":"CWT"},24.923159140268996,15.094727767719975]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!TotRet","v":24.678956089147732},{"$f":"+SunflowersDryland!VarRet","v":124.9289560891477},null,{"$f":"+SunflowersDryland!TotExp","v":275.32104391085227},{"$f":"+SunflowersDryland!VarExp","v":175.0710439108523},null,{"$f":"+SunflowersDryland!Price","v":0.3},{"$f":"+SunflowersDryland!Unit","v":"Pound"},917.73681303617423,583.57014636950771]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!TotRet","v":-75.697600162859288},{"$f":"+WheatDryland!VarRet","v":24.552399837140683},null,{"$f":"+WheatDryland!TotExp","v":257.09760016285929},{"$f":"+WheatDryland!VarExp","v":156.84760016285932},null,{"$f":"+WheatDryland!Price","v":8},{"$f":"+WheatDryland!Unit","v":"Bushel"},32.137200020357412,19.605950020357415]
[]
["LIVESTOCK"]
[]
[{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"},{"$f":"+CowCalf!TotRet","v":-173.50185282305938},{"$f":"+CowCalf!VarRet","v":341.66613051027389},null,{"$f":"+CowCalf!TotExp","v":779.27110282305932},{"$f":"+CowCalf!VarExp","v":264.10311948972605},null,{"$f":"+CowCalf!Price","v":151.83886838868389},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($H38=0,0,E38/$H38)","v":5.1322241208242314},1.7393643820741811]
[{"$f":"+StockersMar1!A3","v":"Stocker Calf Budget - Pull off Wheat March 1"},{"$f":"+StockersMar1!TotRet","v":-26.429233620916836},{"$f":"+StockersMar1!VarRet","v":-11.766200287583501},null,{"$f":"+StockersMar1!TotExp","v":931.22923362091694},{"$f":"+StockersMar1!VarExp","v":916.56620028758357},null,{"$f":"+StockersMar1!Price","v":145},{"$f":"+StockersMar1!Unit","v":"CWT"},6.4222705766959791,6.3211462088798864]
[{"$f":"+StockersGrazeOut!A3","v":"Stocker Calf Budget - Grazeout"},{"$f":"+StockersGrazeOut!TotRet","v":33.523572477992744},{"$f":"+StockersGrazeOut!VarRet","v":41.086605811326081},null,{"$f":"+StockersGrazeOut!TotExp","v":1046.0864275220072},{"$f":"+StockersGrazeOut!VarExp","v":1038.5233941886738},null,{"$f":"+StockersGrazeOut!Price","v":140},{"$f":"+StockersGrazeOut!Unit","v":"CWT"},7.4720459108714801,7.4180242442048128]

{"sheet":"Comparative Returns-Share Rent","index":29,"n_rows":40,"n_cols":28,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,23,2,27],[2,1,2,3],[2,5,2,7],[2,9,2,13],[2,15,2,17],[2,19,2,21]]}
["Comparative Returns - Share Rent"]
[]
["Variable Costs to the right of Total Costs","Returns Above Total Specified Expenses",null,null,null,"Total Direct Expenses",null,null,null,"Break-Even Yield to Cover Total Costs at Price Entered",null,null,null,null,null,"Returns Above Variable Specified Expenses",null,null,null,"Variable Direct Expenses",null,null,null,"Break-Even Yield to Cover Variavle Costs at Price Entered"]
[null,"Total","Tenant","Landlord",null,"Total","Tenant","Landlord",null,"Price","Units","Total","Tenant","Landlord",null,"Total","Tenant","Landlord",null,"Total","Tenant","Landlord",null,"Price","Units","Total","Tenant","Landlord"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaEstablish!A3","v":"Irrigated Alfalfa Establishment"},{"$f":"+AlfalfaEstablish!TotRet","v":-503.2567396014897},{"$f":"+AlfalfaEstablish!TTotRet","v":-503.2567396014897},{"$f":"+AlfalfaEstablish!LTotRet","v":0},null,{"$f":"+AlfalfaEstablish!TotExp","v":503.2567396014897},{"$f":"+AlfalfaEstablish!TTotExp","v":503.2567396014897},{"$f":"+AlfalfaEstablish!LTotExp","v":0},null,{"$f":"+AlfalfaEstablish!Price","v":0},{"$f":"+AlfalfaEstablish!Unit","v":""},{"$f":"+IF($J7=0,0,F7/$J7)","v":0},0,0,null,{"$f":"+AlfalfaEstablish!VarRet","v":-321.59890474850994},{"$f":"+AlfalfaEstablish!TVarRet","v":-321.59890474850994},{"$f":"+AlfalfaEstablish!LVarRet","v":0},null,{"$f":"+AlfalfaEstablish!VarExp","v":321.59890474850994},{"$f":"+AlfalfaEstablish!TVarExp","v":321.59890474850994},{"$f":"+AlfalfaEstablish!LVarExp","v":0},null,{"$f":"+AlfalfaEstablish!Price","v":0},{"$f":"+AlfalfaEstablish!Unit","v":""},{"$f":"+IF($J7=0,0,T7/$J7)","v":0},0,0]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!TotRet","v":287.41516642727947},{"$f":"+AlfalfaHay!TTotRet","v":287.41516642727947},{"$f":"+AlfalfaHay!LTotRet","v":0},null,{"$f":"+AlfalfaHay!TotExp","v":1152.5848335727205},{"$f":"+AlfalfaHay!TTotExp","v":1152.5848335727205},{"$f":"+AlfalfaHay!LTotExp","v":0},null,{"$f":"+AlfalfaHay!Price","v":240},{"$f":"+AlfalfaHay!Unit","v":"Ton"},4.8024368065530023,4.8024368065530023,0,null,{"$f":"+AlfalfaHay!VarRet","v":622.66516642727947},{"$f":"+AlfalfaHay!TVarRet","v":622.66516642727947},{"$f":"+AlfalfaHay!LVarRet","v":0},null,{"$f":"+AlfalfaHay!VarExp","v":817.33483357272053},{"$f":"+AlfalfaHay!TVarExp","v":817.33483357272053},{"$f":"+AlfalfaHay!LVarExp","v":0},null,{"$f":"+AlfalfaHay!Price","v":240},{"$f":"+AlfalfaHay!Unit","v":"Ton"},3.4055618065530022,3.4055618065530022,0]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!TotRet","v":383.0787838436222},{"$f":"+CornSilage!TTotRet","v":383.0787838436222},{"$f":"+CornSilage!LTotRet","v":0},null,{"$f":"+CornSilage!TotExp","v":1371.9212161563778},{"$f":"+CornSilage!TTotExp","v":1371.9212161563778},{"$f":"+CornSilage!LTotExp","v":0},null,{"$f":"+CornSilage!Price","v":65},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($J9=0,0,F9/$J9)","v":21.106480248559659},21.106480248559659,0,null,{"$f":"+CornSilage!VarRet","v":618.3287838436222},{"$f":"+CornSilage!TVarRet","v":618.3287838436222},{"$f":"+CornSilage!LVarRet","v":0},null,{"$f":"+CornSilage!VarExp","v":1136.6712161563778},{"$f":"+CornSilage!TVarExp","v":1136.6712161563778},{"$f":"+CornSilage!LVarExp","v":0},null,{"$f":"+CornSilage!Price","v":65},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($J9=0,0,T9/$J9)","v":17.487249479328888},17.487249479328888,0]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!TotRet","v":436.00092463119563},{"$f":"+SorghumSilage!TTotRet","v":436.00092463119563},{"$f":"+SorghumSilage!LTotRet","v":0},null,{"$f":"+SorghumSilage!TotExp","v":1003.9990753688044},{"$f":"+SorghumSilage!TTotExp","v":1003.9990753688044},{"$f":"+SorghumSilage!LTotExp","v":0},null,{"$f":"+SorghumSilage!Price","v":60},{"$f":"+SorghumSilage!Unit","v":"Ton"},16.733317922813406,16.733317922813406,0,null,{"$f":"+SorghumSilage!VarRet","v":641.25092463119563},{"$f":"+SorghumSilage!TVarRet","v":641.25092463119563},{"$f":"+SorghumSilage!LVarRet","v":0},null,{"$f":"+SorghumSilage!VarExp","v":798.74907536880437},{"$f":"+SorghumSilage!TVarExp","v":798.74907536880437},{"$f":"+SorghumSilage!LVarExp","v":0},null,{"$f":"+SorghumSilage!Price","v":60},{"$f":"+SorghumSilage!Unit","v":"Ton"},13.312484589480073,13.312484589480073,0]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!TotRet","v":122.57988226547258},{"$f":"+Blackeyes!TTotRet","v":122.57988226547258},{"$f":"+Blackeyes!LTotRet","v":0},null,{"$f":"+Blackeyes!TotExp","v":506.42011773452742},{"$f":"+Blackeyes!TTotExp","v":506.42011773452742},{"$f":"+Blackeyes!LTotExp","v":0},null,{"$f":"+Blackeyes!Price","v":0.34},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($J14=0,0,F14/$J14)","v":1489.4709345133158},1489.4709345133158,0,null,{"$f":"+Blackeyes!VarRet","v":327.82988226547258},{"$f":"+Blackeyes!TVarRet","v":327.82988226547258},{"$f":"+Blackeyes!LVarRet","v":0},null,{"$f":"+Blackeyes!VarExp","v":301.17011773452742},{"$f":"+Blackeyes!TVarExp","v":301.17011773452742},{"$f":"+Blackeyes!LVarExp","v":0},null,{"$f":"+Blackeyes!Price","v":0.34},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($J14=0,0,T14/$J14)","v":885.79446392508055},885.79446392508055,0]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!TotRet","v":117.63562622179643},{"$f":"+Corn!TTotRet","v":117.63562622179643},{"$f":"+Corn!LTotRet","v":0},null,{"$f":"+Corn!TotExp","v":1205.3643737782036},{"$f":"+Corn!TTotExp","v":1205.3643737782036},{"$f":"+Corn!LTotExp","v":0},null,{"$f":"+Corn!Price","v":6.3},{"$f":"+Corn!Unit","v":"Bushel"},191.32767837749265,191.32767837749265,0,null,{"$f":"+Corn!VarRet","v":352.88562622179643},{"$f":"+Corn!TVarRet","v":352.88562622179643},{"$f":"+Corn!LVarRet","v":0},null,{"$f":"+Corn!VarExp","v":970.11437377820357},{"$f":"+Corn!TVarExp","v":970.11437377820357},{"$f":"+Corn!LVarExp","v":0},null,{"$f":"+Corn!Price","v":6.3},{"$f":"+Corn!Unit","v":"Bushel"},153.9864085362228,153.9864085362228,0]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!TotRet","v":291.15315608477226},{"$f":"+CottonDrip!TTotRet","v":291.15315608477226},{"$f":"+CottonDrip!LTotRet","v":0},null,{"$f":"+CottonDrip!TotExp","v":1250.0968439152277},{"$f":"+CottonDrip!TTotExp","v":1250.0968439152277},{"$f":"+CottonDrip!LTotExp","v":0},null,{"$f":"+CottonDrip!Price","v":0.85},{"$f":"+CottonDrip!Unit","v":"Pound"},1470.7021693120328,1470.7021693120328,0,null,{"$f":"+CottonDrip!VarRet","v":546.40315608477226},{"$f":"+CottonDrip!TVarRet","v":546.40315608477226},{"$f":"+CottonDrip!LVarRet","v":0},null,{"$f":"+CottonDrip!VarExp","v":994.84684391522774},{"$f":"+CottonDrip!TVarExp","v":994.84684391522774},{"$f":"+CottonDrip!LVarExp","v":0},null,{"$f":"+CottonDrip!Price","v":0.85},{"$f":"+CottonDrip!Unit","v":"Pound"},1170.4080516649738,1170.4080516649738,0]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!TotRet","v":81.95066487025008},{"$f":"+CottonPivot!TTotRet","v":81.95066487025008},{"$f":"+CottonPivot!LTotRet","v":0},null,{"$f":"+CottonPivot!TotExp","v":945.54933512974992},{"$f":"+CottonPivot!TTotExp","v":945.54933512974992},{"$f":"+CottonPivot!LTotExp","v":0},null,{"$f":"+CottonPivot!Price","v":0.85},{"$f":"+CottonPivot!Unit","v":"Pound"},1112.4109825055882,1112.4109825055882,0,null,{"$f":"+CottonPivot!VarRet","v":287.20066487025008},{"$f":"+CottonPivot!TVarRet","v":287.20066487025008},{"$f":"+CottonPivot!LVarRet","v":0},null,{"$f":"+CottonPivot!VarExp","v":740.29933512974992},{"$f":"+CottonPivot!TVarExp","v":740.29933512974992},{"$f":"+CottonPivot!LVarExp","v":0},null,{"$f":"+CottonPivot!Price","v":0.85},{"$f":"+CottonPivot!Unit","v":"Pound"},870.94039427029406,870.94039427029406,0]
[{"$f":"GuarIrragated!A3","v":"Irrigated Guar"},{"$f":"GuarIrragated!TotRet","v":-225.52684514700826},{"$f":"GuarIrragated!TTotRet","v":-225.52684514700826},{"$f":"GuarIrragated!LTotRet","v":0},null,{"$f":"GuarIrragated!TotExp","v":417.52684514700826},{"$f":"GuarIrragated!TTotExp","v":417.52684514700826},{"$f":"GuarIrragated!LTotExp","v":0},null,{"$f":"GuarIrragated!Price","v":0.16},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(J18=0,0,F18/J18)","v":2609.5427821688018},{"$f":"IF(J18=0,0,G18/J18)","v":2609.5427821688018},{"$f":"IF(J18=0,0,H18/J18)","v":0},null,{"$f":"GuarIrragated!VarRet","v":-20.27684514700826},{"$f":"GuarIrragated!TVarRet","v":-20.27684514700826},{"$f":"GuarIrragated!LVarRet","v":0},null,{"$f":"GuarIrragated!VarExp","v":212.27684514700826},{"$f":"GuarIrragated!TVarExp","v":212.27684514700826},{"$f":"GuarIrragated!LVarExp","v":0},null,{"$f":"GuarIrragated!Price","v":0.16},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(J18=0,0,T18/J18)","v":1326.7302821688015},{"$f":"IF(J18=0,0,U18/J18)","v":1326.7302821688015},{"$f":"IF(J18=0,0,V18/J18)","v":0}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!TotRet","v":-74.864918977626076},{"$f":"+Peanuts!TTotRet","v":-74.864918977626076},{"$f":"+Peanuts!LTotRet","v":0},null,{"$f":"+Peanuts!TotExp","v":1196.8649189776261},{"$f":"+Peanuts!TTotExp","v":1196.8649189776261},{"$f":"+Peanuts!LTotExp","v":0},null,{"$f":"+Peanuts!Price","v":510},{"$f":"+Peanuts!Unit","v":"Ton"},{"$f":"+IF($J19=0,0,F19/$J19)","v":2.3467939587796591},2.3467939587796591,0,null,{"$f":"+Peanuts!VarRet","v":160.38508102237381},{"$f":"+Peanuts!TVarRet","v":160.38508102237381},{"$f":"+Peanuts!LVarRet","v":0},null,{"$f":"+Peanuts!VarExp","v":961.61491897762619},{"$f":"+Peanuts!TVarExp","v":961.61491897762619},{"$f":"+Peanuts!LVarExp","v":0},null,{"$f":"+Peanuts!Price","v":510},{"$f":"+Peanuts!Unit","v":"Ton"},{"$f":"+IF($J19=0,0,T19/$J19)","v":1.8855194489757376},1.8855194489757376,0]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!TotRet","v":121.29060846712571},{"$f":"+SesameIrrigated!TTotRet","v":121.29060846712571},{"$f":"+SesameIrrigated!LTotRet","v":0},null,{"$f":"+SesameIrrigated!TotExp","v":598.70939153287429},{"$f":"+SesameIrrigated!TTotExp","v":598.70939153287429},{"$f":"+SesameIrrigated!LTotExp","v":0},null,{"$f":"+SesameIrrigated!Price","v":0.6},{"$f":"+SesameIrrigated!Unit","v":"Pound"},997.84898588812382,997.84898588812382,0,null,{"$f":"+SesameIrrigated!VarRet","v":326.54060846712571},{"$f":"+SesameIrrigated!TVarRet","v":326.54060846712571},{"$f":"+SesameIrrigated!LVarRet","v":0},null,{"$f":"+SesameIrrigated!VarExp","v":393.45939153287429},{"$f":"+SesameIrrigated!TVarExp","v":393.45939153287429},{"$f":"+SesameIrrigated!LVarExp","v":0},null,{"$f":"+SesameIrrigated!Price","v":0.6},{"$f":"+SesameIrrigated!Unit","v":"Pound"},655.76565255479056,655.76565255479056,0]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!TotRet","v":-202.30823898157047},{"$f":"+SorghumIrrigated!TTotRet","v":-202.30823898157047},{"$f":"+SorghumIrrigated!LTotRet","v":0},null,{"$f":"+SorghumIrrigated!TotExp","v":661.30823898157041},{"$f":"+SorghumIrrigated!TTotExp","v":661.30823898157041},{"$f":"+SorghumIrrigated!LTotExp","v":0},null,{"$f":"+SorghumIrrigated!Price","v":10.199999999999999},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},{"$f":"+IF($J21=0,0,F21/$J21)","v":64.834141076624562},{"$f":"+IF($J21=0,0,G21/$J21)","v":64.834141076624562},{"$f":"+IF($J21=0,0,H21/$J21)","v":0},null,{"$f":"+SorghumIrrigated!VarRet","v":7.9417610184295881},{"$f":"+SorghumIrrigated!TVarRet","v":7.9417610184295881},{"$f":"+SorghumIrrigated!LVarRet","v":0},null,{"$f":"+SorghumIrrigated!VarExp","v":451.05823898157036},{"$f":"+SorghumIrrigated!TVarExp","v":451.05823898157036},{"$f":"+SorghumIrrigated!LVarExp","v":0},null,{"$f":"+SorghumIrrigated!Price","v":10.199999999999999},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},{"$f":"+IF($J21=0,0,T21/$J21)","v":44.221395978585335},{"$f":"+IF($J21=0,0,U21/$J21)","v":44.221395978585335},{"$f":"+IF($J21=0,0,V21/$J21)","v":0}]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!TotRet","v":-264.02855091587753},{"$f":"+Soybeans!TTotRet","v":-264.02855091587753},{"$f":"+Soybeans!LTotRet","v":0},null,{"$f":"+Soybeans!TotExp","v":624.02855091587753},{"$f":"+Soybeans!TTotExp","v":624.02855091587753},{"$f":"+Soybeans!LTotExp","v":0},null,{"$f":"+Soybeans!Price","v":9},{"$f":"+Soybeans!Unit","v":"Bushel"},69.336505657319719,69.336505657319719,0,null,{"$f":"+Soybeans!VarRet","v":-58.778550915877474},{"$f":"+Soybeans!TVarRet","v":-58.778550915877474},{"$f":"+Soybeans!LVarRet","v":0},null,{"$f":"+Soybeans!VarExp","v":418.77855091587747},{"$f":"+Soybeans!TVarExp","v":418.77855091587747},{"$f":"+Soybeans!LVarExp","v":0},null,{"$f":"+Soybeans!Price","v":9},{"$f":"+Soybeans!Unit","v":"Bushel"},46.530950101764162,46.530950101764162,0]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!TotRet","v":26.484908695100557},{"$f":"+SunflowersOilseed!TTotRet","v":26.484908695100557},{"$f":"+SunflowersOilseed!LTotRet","v":0},null,{"$f":"+SunflowersOilseed!TotExp","v":573.51509130489944},{"$f":"+SunflowersOilseed!TTotExp","v":573.51509130489944},{"$f":"+SunflowersOilseed!LTotExp","v":0},null,{"$f":"+SunflowersOilseed!Price","v":0.3},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},1911.7169710163316,1911.7169710163316,0,null,{"$f":"+SunflowersOilseed!VarRet","v":231.73490869510061},{"$f":"+SunflowersOilseed!TVarRet","v":231.73490869510061},{"$f":"+SunflowersOilseed!LVarRet","v":0},null,{"$f":"+SunflowersOilseed!VarExp","v":368.26509130489939},{"$f":"+SunflowersOilseed!TVarExp","v":368.26509130489939},{"$f":"+SunflowersOilseed!LVarExp","v":0},null,{"$f":"+SunflowersOilseed!Price","v":0.3},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},1227.5503043496647,1227.5503043496647,0]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!TotRet","v":249.4589914068913},{"$f":"+SunflowersConfectionary!TTotRet","v":249.4589914068913},{"$f":"+SunflowersConfectionary!LTotRet","v":0},null,{"$f":"+SunflowersConfectionary!TotExp","v":590.5410085931087},{"$f":"+SunflowersConfectionary!TTotExp","v":590.5410085931087},{"$f":"+SunflowersConfectionary!LTotExp","v":0},null,{"$f":"+SunflowersConfectionary!Price","v":0.42},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},1406.0500204597827,1406.0500204597827,0,null,{"$f":"+SunflowersConfectionary!VarRet","v":454.70899140689124},{"$f":"+SunflowersConfectionary!TVarRet","v":454.70899140689124},{"$f":"+SunflowersConfectionary!LVarRet","v":0},null,{"$f":"+SunflowersConfectionary!VarExp","v":385.29100859310876},{"$f":"+SunflowersConfectionary!TVarExp","v":385.29100859310876},{"$f":"+SunflowersConfectionary!LVarExp","v":0},null,{"$f":"+SunflowersConfectionary!Price","v":0.42},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},917.35954426930664,917.35954426930664,0]
[{"$f":"+WheatIrrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrrigated!TotRet","v":-198.77865535214562},{"$f":"+WheatIrrigated!TTotRet","v":-198.77865535214562},{"$f":"+WheatIrrigated!LTotRet","v":0},null,{"$f":"+WheatIrrigated!TotExp","v":753.57865535214557},{"$f":"+WheatIrrigated!TTotExp","v":753.57865535214557},{"$f":"+WheatIrrigated!LTotExp","v":0},null,{"$f":"+WheatIrrigated!Price","v":8},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},94.197331919018197,94.197331919018197,0,null,{"$f":"+WheatIrrigated!VarRet","v":6.4713446478543801},{"$f":"+WheatIrrigated!TVarRet","v":6.4713446478543801},{"$f":"+WheatIrrigated!LVarRet","v":0},null,{"$f":"+WheatIrrigated!VarExp","v":548.32865535214557},{"$f":"+WheatIrrigated!TVarExp","v":548.32865535214557},{"$f":"+WheatIrrigated!LVarExp","v":0},null,{"$f":"+WheatIrrigated!Price","v":8},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},68.541081919018197,68.541081919018197,0]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!TotRet","v":43.586476783398723},{"$f":"+CottonDryland!TTotRet","v":43.586476783398723},{"$f":"+CottonDryland!LTotRet","v":0},null,{"$f":"+CottonDryland!TotExp","v":367.41352321660128},{"$f":"+CottonDryland!TTotExp","v":367.41352321660128},{"$f":"+CottonDryland!LTotExp","v":0},null,{"$f":"+CottonDryland!Price","v":0.85},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($J29=0,0,F29/$J29)","v":432.25120378423679},432.25120378423679,0,null,{"$f":"+CottonDryland!VarRet","v":143.83647678339872},{"$f":"+CottonDryland!TVarRet","v":143.83647678339872},{"$f":"+CottonDryland!LVarRet","v":0},null,{"$f":"+CottonDryland!VarExp","v":267.16352321660128},{"$f":"+CottonDryland!TVarExp","v":267.16352321660128},{"$f":"+CottonDryland!LVarExp","v":0},null,{"$f":"+CottonDryland!Price","v":0.85},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($J29=0,0,T29/$J29)","v":314.31002731364856},314.31002731364856,0]
[{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"GuarDryland!TotRet","v":-107.28250652985139},{"$f":"GuarDryland!TTotRet","v":-107.28250652985139},{"$f":"GuarDryland!LTotRet","v":0},null,{"$f":"GuarDryland!TotExp","v":203.28250652985139},{"$f":"GuarDryland!TTotExp","v":203.28250652985139},{"$f":"GuarDryland!LTotExp","v":0},null,{"$f":"GuarDryland!Price","v":0.16},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(J30=0,0,F30/J30)","v":1270.5156658115711},{"$f":"IF(J30=0,0,G30/J30)","v":1270.5156658115711},{"$f":"IF(J30=0,0,H30/J30)","v":0},null,{"$f":"GuarDryland!VarRet","v":-7.0325065298513749},{"$f":"GuarDryland!TVarRet","v":-7.0325065298513749},{"$f":"GuarDryland!LVarRet","v":0},null,{"$f":"GuarDryland!VarExp","v":103.03250652985137},{"$f":"GuarDryland!TVarExp","v":103.03250652985137},{"$f":"GuarDryland!LVarExp","v":0},null,{"$f":"GuarDryland!Price","v":0.16},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(J30=0,0,T30/J30)","v":643.95316581157113},{"$f":"IF(J30=0,0,U30/J30)","v":643.95316581157113},{"$f":"IF(J30=0,0,V30/J30)","v":0}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!TotRet","v":116.97583417827664},{"$f":"+SesameDryland!TTotRet","v":116.97583417827664},{"$f":"+SesameDryland!LTotRet","v":0},null,{"$f":"+SesameDryland!TotExp","v":243.02416582172336},{"$f":"+SesameDryland!TTotExp","v":243.02416582172336},{"$f":"+SesameDryland!LTotExp","v":0},null,{"$f":"+SesameDryland!Price","v":0.6},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($J31=0,0,F31/$J31)","v":405.04027636953896},{"$f":"+IF($J31=0,0,G31/$J31)","v":405.04027636953896},{"$f":"+IF($J31=0,0,H31/$J31)","v":0},null,{"$f":"+SesameDryland!VarRet","v":217.22583417827664},{"$f":"+SesameDryland!TVarRet","v":217.22583417827664},{"$f":"+SesameDryland!LVarRet","v":0},null,{"$f":"+SesameDryland!VarExp","v":142.77416582172336},{"$f":"+SesameDryland!TVarExp","v":142.77416582172336},{"$f":"+SesameDryland!LVarExp","v":0},null,{"$f":"+SesameDryland!Price","v":0.6},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($J31=0,0,T31/$J31)","v":237.95694303620562},{"$f":"+IF($J31=0,0,U31/$J31)","v":237.95694303620562},{"$f":"+IF($J31=0,0,V31/$J31)","v":0}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!TotRet","v":-70.616223230743742},{"$f":"+SorghumDryland!TTotRet","v":-70.616223230743742},{"$f":"+SorghumDryland!LTotRet","v":0},null,{"$f":"+SorghumDryland!TotExp","v":254.21622323074374},{"$f":"+SorghumDryland!TTotExp","v":254.21622323074374},{"$f":"+SorghumDryland!LTotExp","v":0},null,{"$f":"+SorghumDryland!Price","v":10.199999999999999},{"$f":"+SorghumDryland!Unit","v":"CWT"},24.923159140268996,24.923159140268996,0,null,{"$f":"+SorghumDryland!VarRet","v":29.633776769256258},{"$f":"+SorghumDryland!TVarRet","v":29.633776769256258},{"$f":"+SorghumDryland!LVarRet","v":0},null,{"$f":"+SorghumDryland!VarExp","v":153.96622323074374},{"$f":"+SorghumDryland!TVarExp","v":153.96622323074374},{"$f":"+SorghumDryland!LVarExp","v":0},null,{"$f":"+SorghumDryland!Price","v":10.199999999999999},{"$f":"+SorghumDryland!Unit","v":"CWT"},15.094727767719975,15.094727767719975,0]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!TotRet","v":24.678956089147732},{"$f":"+SunflowersDryland!TTotRet","v":24.678956089147732},{"$f":"+SunflowersDryland!LTotRet","v":0},null,{"$f":"+SunflowersDryland!TotExp","v":275.32104391085227},{"$f":"+SunflowersDryland!TTotExp","v":275.32104391085227},{"$f":"+SunflowersDryland!LTotExp","v":0},null,{"$f":"+SunflowersDryland!Price","v":0.3},{"$f":"+SunflowersDryland!Unit","v":"Pound"},917.73681303617423,917.73681303617423,0,null,{"$f":"+SunflowersDryland!VarRet","v":124.9289560891477},{"$f":"+SunflowersDryland!TVarRet","v":124.9289560891477},{"$f":"+SunflowersDryland!LVarRet","v":0},null,{"$f":"+SunflowersDryland!VarExp","v":175.0710439108523},{"$f":"+SunflowersDryland!TVarExp","v":175.0710439108523},{"$f":"+SunflowersDryland!LVarExp","v":0},null,{"$f":"+SunflowersDryland!Price","v":0.3},{"$f":"+SunflowersDryland!Unit","v":"Pound"},583.57014636950771,583.57014636950771,0]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!TotRet","v":-75.697600162859288},{"$f":"+WheatDryland!TTotRet","v":-75.697600162859288},{"$f":"+WheatDryland!LTotRet","v":0},null,{"$f":"+WheatDryland!TotExp","v":257.09760016285929},{"$f":"+WheatDryland!TTotExp","v":257.09760016285929},{"$f":"+WheatDryland!LTotExp","v":0},null,{"$f":"+WheatDryland!Price","v":8},{"$f":"+WheatDryland!Unit","v":"Bushel"},32.137200020357412,32.137200020357412,0,null,{"$f":"+WheatDryland!VarRet","v":24.552399837140683},{"$f":"+WheatDryland!TVarRet","v":24.552399837140683},{"$f":"+WheatDryland!LVarRet","v":0},null,{"$f":"+WheatDryland!VarExp","v":156.84760016285932},{"$f":"+WheatDryland!TVarExp","v":156.84760016285932},{"$f":"+WheatDryland!LVarExp","v":0},null,{"$f":"+WheatDryland!Price","v":8},{"$f":"+WheatDryland!Unit","v":"Bushel"},19.605950020357415,19.605950020357415,0]
[]
["LIVESTOCK"]
[]
[{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"},{"$f":"+CowCalf!TotRet","v":-173.50185282305938},null,null,null,{"$f":"+CowCalf!TotExp","v":779.27110282305932},null,null,null,{"$f":"+CowCalf!Price","v":151.83886838868389},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($J38=0,0,F38/$J38)","v":5.1322241208242314},null,null,null,{"$f":"+CowCalf!VarRet","v":341.66613051027389},null,null,null,{"$f":"+CowCalf!VarExp","v":264.10311948972605},null,null,null,{"$f":"+CowCalf!Price","v":151.83886838868389},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($J38=0,0,T38/$J38)","v":1.7393643820741811}]
[{"$f":"+StockersMar1!A3","v":"Stocker Calf Budget - Pull off Wheat March 1"},{"$f":"+StockersMar1!TotRet","v":-26.429233620916836},null,null,null,{"$f":"+StockersMar1!TotExp","v":931.22923362091694},null,null,null,{"$f":"+StockersMar1!Price","v":145},{"$f":"+StockersMar1!Unit","v":"CWT"},{"$f":"+IF($J39=0,0,F39/$J39)","v":6.4222705766959791},null,null,null,{"$f":"+StockersMar1!VarRet","v":-11.766200287583501},null,null,null,{"$f":"+StockersMar1!VarExp","v":916.56620028758357},null,null,null,{"$f":"+StockersMar1!Price","v":145},{"$f":"+StockersMar1!Unit","v":"CWT"},{"$f":"+IF($J39=0,0,T39/$J39)","v":6.3211462088798864}]
[{"$f":"+StockersGrazeOut!A3","v":"Stocker Calf Budget - Grazeout"},{"$f":"+StockersGrazeOut!TotRet","v":33.523572477992744},null,null,null,{"$f":"+StockersGrazeOut!TotExp","v":1046.0864275220072},null,null,null,{"$f":"+StockersGrazeOut!Price","v":140},{"$f":"+StockersGrazeOut!Unit","v":"CWT"},{"$f":"+IF($J40=0,0,F40/$J40)","v":7.4720459108714801},null,null,null,{"$f":"+StockersGrazeOut!VarRet","v":41.086605811326081},null,null,null,{"$f":"+StockersGrazeOut!VarExp","v":1038.5233941886738},null,null,null,{"$f":"+StockersGrazeOut!Price","v":140},{"$f":"+StockersGrazeOut!Unit","v":"CWT"},{"$f":"+IF($J40=0,0,T40/$J40)","v":7.4180242442048128}]

{"sheet":"Your Returns - Cash Rent","index":30,"n_rows":45,"n_cols":12,"rows_kept":45,"cut":false,"hidden":false,"merged":[[2,2,2,3],[2,5,2,6],[2,8,2,11]]}
["Your Returns - Cash Rent"]
[]
[null,"Quantity ","Returns Above Total Specified Expenses",null,null,"Total Direct Expenses",null,null,"Break-Even Yield to Cover Total Costs at Price Entered"]
[null,"Acres, AUs,  or Head","Total","Variable",null,"Total","Variable",null,"Price","Units","Total","Variable"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaEstablish!A3","v":"Irrigated Alfalfa Establishment"},{"$f":"+AlfalfaEstablish!E7","v":0},{"$f":"+AlfalfaEstablish!YTotRet","v":0},{"$f":"+AlfalfaEstablish!YVarRet","v":0},null,{"$f":"+AlfalfaEstablish!YTotExp","v":0},{"$f":"+AlfalfaEstablish!YVarExp","v":0},null,{"$f":"+AlfalfaEstablish!YPrice","v":0},{"$f":"+AlfalfaEstablish!Unit","v":""},{"$f":"+IF($I7=0,0,F7/$I7)","v":0},{"$f":"+IF($I7=0,0,G7/$I7)","v":0}]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!E7","v":0},{"$f":"+AlfalfaHay!YTotRet","v":0},{"$f":"+AlfalfaHay!YVarRet","v":0},null,{"$f":"+AlfalfaHay!YTotExp","v":0},{"$f":"+AlfalfaHay!YVarExp","v":0},null,{"$f":"+AlfalfaHay!YPrice","v":0},{"$f":"+AlfalfaHay!Unit","v":"Ton"},{"$f":"+IF($I8=0,0,F8/$I8)","v":0},{"$f":"+IF($I8=0,0,G8/$I8)","v":0}]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!E7","v":0},{"$f":"+CornSilage!YTotRet","v":0},{"$f":"+CornSilage!YVarRet","v":0},null,{"$f":"+CornSilage!YTotExp","v":0},{"$f":"+CornSilage!YVarExp","v":0},null,{"$f":"+CornSilage!YPrice","v":0},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($I9=0,0,F9/$I9)","v":0},0]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!E7","v":0},{"$f":"+SorghumSilage!YTotRet","v":0},{"$f":"+SorghumSilage!YVarRet","v":0},null,{"$f":"+SorghumSilage!YTotExp","v":0},{"$f":"+SorghumSilage!YVarExp","v":0},null,{"$f":"+SorghumSilage!YPrice","v":0},{"$f":"+SorghumSilage!Unit","v":"Ton"},0,0]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!E7","v":0},{"$f":"+Blackeyes!YTotRet","v":0},{"$f":"+Blackeyes!YVarRet","v":0},null,{"$f":"+Blackeyes!YTotExp","v":0},{"$f":"+Blackeyes!YVarExp","v":0},null,{"$f":"+Blackeyes!YPrice","v":0},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($I14=0,0,F14/$I14)","v":0},{"$f":"+IF($I14=0,0,G14/$I14)","v":0}]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!E7","v":0},{"$f":"+Corn!YTotRet","v":0},{"$f":"+Corn!YVarRet","v":0},null,{"$f":"+Corn!YTotExp","v":0},{"$f":"+Corn!YVarExp","v":0},null,{"$f":"+Corn!YPrice","v":0},{"$f":"+Corn!Unit","v":"Bushel"},0,0]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!E7","v":0},{"$f":"+CottonDrip!YTotRet","v":0},{"$f":"+CottonDrip!YVarRet","v":0},null,{"$f":"+CottonDrip!YTotExp","v":0},{"$f":"+CottonDrip!YVarExp","v":0},null,{"$f":"+CottonDrip!YPrice","v":0},{"$f":"+CottonDrip!Unit","v":"Pound"},0,0]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!E7","v":0},{"$f":"+CottonPivot!YTotRet","v":0},{"$f":"+CottonPivot!YVarRet","v":0},null,{"$f":"+CottonPivot!YTotExp","v":0},{"$f":"+CottonPivot!YVarExp","v":0},null,{"$f":"+CottonPivot!YPrice","v":0},{"$f":"+CottonPivot!Unit","v":"Pound"},0,0]
[{"$f":"GuarIrragated!A3","v":"Irrigated Guar"},{"$f":"GuarIrragated!E7","v":0},{"$f":"GuarIrragated!YTotRet","v":0},{"$f":"GuarIrragated!YVarRet","v":0},null,{"$f":"GuarIrragated!YTotExp","v":0},{"$f":"GuarIrragated!YVarExp","v":0},null,{"$f":"GuarIrragated!YPrice","v":0},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(I18=0,0,F18/I18)","v":0},{"$f":"IF(I18=0,0,G18/I18)","v":0}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!E7","v":0},{"$f":"+Peanuts!YTotRet","v":0},{"$f":"+Peanuts!YVarRet","v":0},null,{"$f":"+Peanuts!YTotExp","v":0},{"$f":"+Peanuts!YVarExp","v":0},null,{"$f":"+Peanuts!YPrice","v":0},{"$f":"+Peanuts!Unit","v":"Ton"},0,0]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!E7","v":0},{"$f":"+SesameIrrigated!YTotRet","v":0},{"$f":"+SesameIrrigated!YVarRet","v":0},null,{"$f":"+SesameIrrigated!YTotExp","v":0},{"$f":"+SesameIrrigated!YVarExp","v":0},null,{"$f":"+SesameIrrigated!YPrice","v":0},{"$f":"+SesameIrrigated!Unit","v":"Pound"},{"$f":"+IF($I20=0,0,F20/$I20)","v":0},{"$f":"+IF($I20=0,0,G20/$I20)","v":0}]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!E7","v":0},{"$f":"+SorghumIrrigated!YTotRet","v":0},{"$f":"+SorghumIrrigated!YVarRet","v":0},null,{"$f":"+SorghumIrrigated!YTotExp","v":0},{"$f":"+SorghumIrrigated!YVarExp","v":0},null,{"$f":"+SorghumIrrigated!YPrice","v":0},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},0,0]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!E7","v":0},{"$f":"+Soybeans!YTotRet","v":0},{"$f":"+Soybeans!YVarRet","v":0},null,{"$f":"+Soybeans!YTotExp","v":0},{"$f":"+Soybeans!YVarExp","v":0},null,{"$f":"+Soybeans!YPrice","v":0},{"$f":"+Soybeans!Unit","v":"Bushel"},0,0]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!E7","v":0},{"$f":"+SunflowersOilseed!YTotRet","v":0},{"$f":"+SunflowersOilseed!YVarRet","v":0},null,{"$f":"+SunflowersOilseed!YTotExp","v":0},{"$f":"+SunflowersOilseed!YVarExp","v":0},null,{"$f":"+SunflowersOilseed!YPrice","v":0},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},0,0]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!E7","v":0},{"$f":"+SunflowersConfectionary!YTotRet","v":0},{"$f":"+SunflowersConfectionary!YVarRet","v":0},null,{"$f":"+SunflowersConfectionary!YTotExp","v":0},{"$f":"+SunflowersConfectionary!YVarExp","v":0},null,{"$f":"+SunflowersConfectionary!YPrice","v":0},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},0,0]
[{"$f":"+WheatIrrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrrigated!E7","v":0},{"$f":"+WheatIrrigated!YTotRet","v":0},{"$f":"+WheatIrrigated!YVarRet","v":0},null,{"$f":"+WheatIrrigated!YTotExp","v":0},{"$f":"+WheatIrrigated!YVarExp","v":0},null,{"$f":"+WheatIrrigated!YPrice","v":0},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},0,0]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!E7","v":0},{"$f":"+CottonDryland!YTotRet","v":0},{"$f":"+CottonDryland!YVarRet","v":0},null,{"$f":"+CottonDryland!YTotExp","v":0},{"$f":"+CottonDryland!YVarExp","v":0},null,{"$f":"+CottonDryland!YPrice","v":0},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($I29=0,0,F29/$I29)","v":0},0]
[{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"GuarDryland!E7","v":0},{"$f":"GuarDryland!YTotRet","v":0},{"$f":"GuarDryland!YVarRet","v":0},null,{"$f":"GuarDryland!YTotExp","v":0},{"$f":"GuarDryland!YVarExp","v":0},null,{"$f":"GuarDryland!YPrice","v":0},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(I30=0,0,F30/I30)","v":0},{"$f":"IF(I30=0,0,G30/I30)","v":0}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!E7","v":0},{"$f":"+SesameDryland!YTotRet","v":0},{"$f":"+SesameDryland!YVarRet","v":0},null,{"$f":"+SesameDryland!YTotExp","v":0},{"$f":"+SesameDryland!YVarExp","v":0},null,{"$f":"+SesameDryland!YPrice","v":0},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($I31=0,0,F31/$I31)","v":0},{"$f":"+IF($I31=0,0,G31/$I31)","v":0}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!E7","v":0},{"$f":"+SorghumDryland!YTotRet","v":0},{"$f":"+SorghumDryland!YVarRet","v":0},null,{"$f":"+SorghumDryland!YTotExp","v":0},{"$f":"+SorghumDryland!YVarExp","v":0},null,{"$f":"+SorghumDryland!YPrice","v":0},{"$f":"+SorghumDryland!Unit","v":"CWT"},0,0]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!E7","v":0},{"$f":"+SunflowersDryland!YTotRet","v":0},{"$f":"+SunflowersDryland!YVarRet","v":0},null,{"$f":"+SunflowersDryland!YTotExp","v":0},{"$f":"+SunflowersDryland!YVarExp","v":0},null,{"$f":"+SunflowersDryland!YPrice","v":0},{"$f":"+SunflowersDryland!Unit","v":"Pound"},0,0]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!E7","v":0},{"$f":"+WheatDryland!YTotRet","v":0},{"$f":"+WheatDryland!YVarRet","v":0},null,{"$f":"+WheatDryland!YTotExp","v":0},{"$f":"+WheatDryland!YVarExp","v":0},null,{"$f":"+WheatDryland!YPrice","v":0},{"$f":"+WheatDryland!Unit","v":"Bushel"},0,0]
[]
["LIVESTOCK"]
[]
[{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"},{"$f":"+CowCalf!E7","v":0},{"$f":"+CowCalf!YTotRet","v":0},{"$f":"+CowCalf!YVarRet","v":0},null,{"$f":"+CowCalf!YTotExp","v":0},{"$f":"+CowCalf!YVarExp","v":0},null,{"$f":"+CowCalf!YPrice","v":0},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($I38=0,0,F38/$I38)","v":0},0]
[{"$f":"+StockersMar1!A3","v":"Stocker Calf Budget - Pull off Wheat March 1"},{"$f":"+StockersMar1!E7","v":0},{"$f":"+StockersMar1!YTotRet","v":0},{"$f":"+StockersMar1!YVarRet","v":0},null,{"$f":"+StockersMar1!YTotExp","v":0},{"$f":"+StockersMar1!YVarExp","v":0},null,{"$f":"+StockersMar1!YPrice","v":0},{"$f":"+StockersMar1!Unit","v":"CWT"},0,0]
[{"$f":"+StockersGrazeOut!A3","v":"Stocker Calf Budget - Grazeout"},{"$f":"+StockersGrazeOut!E7","v":0},{"$f":"+StockersGrazeOut!YTotRet","v":0},{"$f":"+StockersGrazeOut!YVarRet","v":0},null,{"$f":"+StockersGrazeOut!YTotExp","v":0},{"$f":"+StockersGrazeOut!YVarExp","v":0},null,{"$f":"+StockersGrazeOut!YPrice","v":0},{"$f":"+StockersGrazeOut!Unit","v":"CWT"},0,0]
[]
["OTHER BUDGETS"]
[]
[{"$f":"+'Livestock Budget'!A3","v":"Livestock Enterprise"},{"$f":"+'Livestock Budget'!D5","v":0},{"$f":"+'Livestock Budget'!YTotRet","v":0},{"$f":"+'Livestock Budget'!YVarRet","v":0},null,{"$f":"+'Livestock Budget'!YTotExp","v":0},{"$f":"+'Livestock Budget'!YVarExp","v":0},null,{"$f":"+'Livestock Budget'!YPrice","v":0},{"$f":"+'Livestock Budget'!Unit","v":"CWT"},{"$f":"+IF($I44=0,0,F44/$I44)","v":0},{"$f":"+IF($I44=0,0,G44/$I44)","v":0}]
[{"$f":"+'Crop Budget'!A3","v":"Crop Enterprise"},{"$f":"+'Crop Budget'!D5","v":0},{"$f":"+'Crop Budget'!YTotRet","v":0},{"$f":"+'Crop Budget'!YVarRet","v":0},null,{"$f":"+'Crop Budget'!YTotExp","v":0},{"$f":"+'Crop Budget'!YVarExp","v":0},null,{"$f":"+'Crop Budget'!YPrice","v":0},{"$f":"+'Crop Budget'!Unit","v":"Cwt,lb,etc"},0,0]

{"sheet":"Your Returns-Share Rent","index":31,"n_rows":40,"n_cols":29,"rows_kept":40,"cut":false,"hidden":false,"merged":[[2,24,2,28],[2,2,2,4],[2,6,2,8],[2,10,2,14],[2,16,2,18],[2,20,2,22]]}
["Your Returns - Share Rent"]
[]
["Variable Costs to the right of Total Costs","Quantity ","Returns Above Total Specified Expenses",null,null,null,"Total Direct Expenses",null,null,null,"Break-Even Yield to Cover Total Costs at Price Entered",null,null,null,null,null,"Returns Above Variable Specified Expenses",null,null,null,"Variable Direct Expenses",null,null,null,"Break-Even Yield to Cover Variavle Costs at Price Entered"]
[null,"Acres, AUs,  or Head","Total","Tenant","Landlord",null,"Total","Tenant","Landlord",null,"Price","Units","Total","Tenant","Landlord",null,"Total","Tenant","Landlord",null,"Total","Tenant","Landlord",null,"Price","Units","Total","Tenant","Landlord"]
["FORAGE CROPS"]
[]
[{"$f":"+AlfalfaEstablish!A3","v":"Irrigated Alfalfa Establishment"},{"$f":"+AlfalfaEstablish!E7","v":0},{"$f":"+AlfalfaEstablish!YTotRet","v":0},{"$f":"+AlfalfaEstablish!YTTotRet","v":0},{"$f":"+AlfalfaEstablish!YLTotRet","v":0},null,{"$f":"+AlfalfaEstablish!YTotExp","v":0},{"$f":"+AlfalfaEstablish!YTTotExp","v":0},{"$f":"+AlfalfaEstablish!YLTotExp","v":0},null,{"$f":"+AlfalfaEstablish!YPrice","v":0},{"$f":"+AlfalfaEstablish!Unit","v":""},{"$f":"+IF($K7=0,0,G7/$K7)","v":0},0,0,null,{"$f":"+AlfalfaEstablish!YVarRet","v":0},{"$f":"+AlfalfaEstablish!YTVarRet","v":0},{"$f":"+AlfalfaEstablish!YLVarRet","v":0},null,{"$f":"+AlfalfaEstablish!YVarExp","v":0},{"$f":"+AlfalfaEstablish!YTVarExp","v":0},{"$f":"+AlfalfaEstablish!YLVarExp","v":0},null,{"$f":"+AlfalfaEstablish!YPrice","v":0},{"$f":"+AlfalfaEstablish!Unit","v":""},{"$f":"+IF($K7=0,0,U7/$K7)","v":0},0,0]
[{"$f":"+AlfalfaHay!A3","v":"Irrigated Alfalfa"},{"$f":"+AlfalfaHay!E7","v":0},{"$f":"+AlfalfaHay!YTotRet","v":0},{"$f":"+AlfalfaHay!YTTotRet","v":0},{"$f":"+AlfalfaHay!YLTotRet","v":0},null,{"$f":"+AlfalfaHay!YTotExp","v":0},{"$f":"+AlfalfaHay!YTTotExp","v":0},{"$f":"+AlfalfaHay!YLTotExp","v":0},null,{"$f":"+AlfalfaHay!YPrice","v":0},{"$f":"+AlfalfaHay!Unit","v":"Ton"},0,0,0,null,{"$f":"+AlfalfaHay!YVarRet","v":0},{"$f":"+AlfalfaHay!YTVarRet","v":0},{"$f":"+AlfalfaHay!YLVarRet","v":0},null,{"$f":"+AlfalfaHay!YVarExp","v":0},{"$f":"+AlfalfaHay!YTVarExp","v":0},{"$f":"+AlfalfaHay!YLVarExp","v":0},null,{"$f":"+AlfalfaHay!YPrice","v":0},{"$f":"+AlfalfaHay!Unit","v":"Ton"},0,0,0]
[{"$f":"+CornSilage!A3","v":"Irrigated Corn Silage"},{"$f":"+CornSilage!E7","v":0},{"$f":"+CornSilage!YTotRet","v":0},{"$f":"+CornSilage!YTTotRet","v":0},{"$f":"+CornSilage!YLTotRet","v":0},null,{"$f":"+CornSilage!YTotExp","v":0},{"$f":"+CornSilage!YTTotExp","v":0},{"$f":"+CornSilage!YLTotExp","v":0},null,{"$f":"+CornSilage!YPrice","v":0},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($K9=0,0,G9/$K9)","v":0},0,0,null,{"$f":"+CornSilage!YVarRet","v":0},{"$f":"+CornSilage!YTVarRet","v":0},{"$f":"+CornSilage!YLVarRet","v":0},null,{"$f":"+CornSilage!YVarExp","v":0},{"$f":"+CornSilage!YTVarExp","v":0},{"$f":"+CornSilage!YLVarExp","v":0},null,{"$f":"+CornSilage!YPrice","v":0},{"$f":"+CornSilage!Unit","v":"Ton"},{"$f":"+IF($K9=0,0,U9/$K9)","v":0},0,0]
[{"$f":"+SorghumSilage!A3","v":"Irrigated Sorghum Silage"},{"$f":"+SorghumSilage!E7","v":0},{"$f":"+SorghumSilage!YTotRet","v":0},{"$f":"+SorghumSilage!YTTotRet","v":0},{"$f":"+SorghumSilage!YLTotRet","v":0},null,{"$f":"+SorghumSilage!YTotExp","v":0},{"$f":"+SorghumSilage!YTTotExp","v":0},{"$f":"+SorghumSilage!YLTotExp","v":0},null,{"$f":"+SorghumSilage!YPrice","v":0},{"$f":"+SorghumSilage!Unit","v":"Ton"},0,0,0,null,{"$f":"+SorghumSilage!YVarRet","v":0},{"$f":"+SorghumSilage!YTVarRet","v":0},{"$f":"+SorghumSilage!YLVarRet","v":0},null,{"$f":"+SorghumSilage!YVarExp","v":0},{"$f":"+SorghumSilage!YTVarExp","v":0},{"$f":"+SorghumSilage!YLVarExp","v":0},null,{"$f":"+SorghumSilage!YPrice","v":0},{"$f":"+SorghumSilage!Unit","v":"Ton"},0,0,0]
[]
["FIELD CROPS - IRRIGATED"]
[]
[{"$f":"+Blackeyes!A3","v":"Irrigated Blackeyed Peas"},{"$f":"+Blackeyes!E7","v":0},{"$f":"+Blackeyes!YTotRet","v":0},{"$f":"+Blackeyes!YTTotRet","v":0},{"$f":"+Blackeyes!YLTotRet","v":0},null,{"$f":"+Blackeyes!YTotExp","v":0},{"$f":"+Blackeyes!YTTotExp","v":0},{"$f":"+Blackeyes!YLTotExp","v":0},null,{"$f":"+Blackeyes!YPrice","v":0},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($K14=0,0,G14/$K14)","v":0},0,0,null,{"$f":"+Blackeyes!YVarRet","v":0},{"$f":"+Blackeyes!YTVarRet","v":0},{"$f":"+Blackeyes!YLVarRet","v":0},null,{"$f":"+Blackeyes!YVarExp","v":0},{"$f":"+Blackeyes!YTVarExp","v":0},{"$f":"+Blackeyes!YLVarExp","v":0},null,{"$f":"+Blackeyes!YPrice","v":0},{"$f":"+Blackeyes!Unit","v":"Pound"},{"$f":"+IF($K14=0,0,U14/$K14)","v":0},0,0]
[{"$f":"+Corn!A3","v":"Irrigated Corn"},{"$f":"+Corn!E7","v":0},{"$f":"+Corn!YTotRet","v":0},{"$f":"+Corn!YTTotRet","v":0},{"$f":"+Corn!YLTotRet","v":0},null,{"$f":"+Corn!YTotExp","v":0},{"$f":"+Corn!YTTotExp","v":0},{"$f":"+Corn!YLTotExp","v":0},null,{"$f":"+Corn!YPrice","v":0},{"$f":"+Corn!Unit","v":"Bushel"},0,0,0,null,{"$f":"+Corn!YVarRet","v":0},{"$f":"+Corn!YTVarRet","v":0},{"$f":"+Corn!YLVarRet","v":0},null,{"$f":"+Corn!YVarExp","v":0},{"$f":"+Corn!YTVarExp","v":0},{"$f":"+Corn!YLVarExp","v":0},null,{"$f":"+Corn!YPrice","v":0},{"$f":"+Corn!Unit","v":"Bushel"},0,0,0]
[{"$f":"+CottonDrip!A3","v":"Irrigated Cotton - Drip"},{"$f":"+CottonDrip!E7","v":0},{"$f":"+CottonDrip!YTotRet","v":0},{"$f":"+CottonDrip!YTTotRet","v":0},{"$f":"+CottonDrip!YLTotRet","v":0},null,{"$f":"+CottonDrip!YTotExp","v":0},{"$f":"+CottonDrip!YTTotExp","v":0},{"$f":"+CottonDrip!YLTotExp","v":0},null,{"$f":"+CottonDrip!YPrice","v":0},{"$f":"+CottonDrip!Unit","v":"Pound"},0,0,0,null,{"$f":"+CottonDrip!YVarRet","v":0},{"$f":"+CottonDrip!YTVarRet","v":0},{"$f":"+CottonDrip!YLVarRet","v":0},null,{"$f":"+CottonDrip!YVarExp","v":0},{"$f":"+CottonDrip!YTVarExp","v":0},{"$f":"+CottonDrip!YLVarExp","v":0},null,{"$f":"+CottonDrip!YPrice","v":0},{"$f":"+CottonDrip!Unit","v":"Pound"},0,0,0]
[{"$f":"+CottonPivot!A3","v":"Irrigated Cotton - Pivot"},{"$f":"+CottonPivot!E7","v":0},{"$f":"+CottonPivot!YTotRet","v":0},{"$f":"+CottonPivot!YTTotRet","v":0},{"$f":"+CottonPivot!YLTotRet","v":0},null,{"$f":"+CottonPivot!YTotExp","v":0},{"$f":"+CottonPivot!YTTotExp","v":0},{"$f":"+CottonPivot!YLTotExp","v":0},null,{"$f":"+CottonPivot!YPrice","v":0},{"$f":"+CottonPivot!Unit","v":"Pound"},0,0,0,null,{"$f":"+CottonPivot!YVarRet","v":0},{"$f":"+CottonPivot!YTVarRet","v":0},{"$f":"+CottonPivot!YLVarRet","v":0},null,{"$f":"+CottonPivot!YVarExp","v":0},{"$f":"+CottonPivot!YTVarExp","v":0},{"$f":"+CottonPivot!YLVarExp","v":0},null,{"$f":"+CottonPivot!YPrice","v":0},{"$f":"+CottonPivot!Unit","v":"Pound"},0,0,0]
[{"$f":"GuarIrragated!A3","v":"Irrigated Guar"},{"$f":"GuarIrragated!E7","v":0},{"$f":"GuarIrragated!YTotRet","v":0},{"$f":"GuarIrragated!YTTotRet","v":0},{"$f":"GuarIrragated!YLTotRet","v":0},null,{"$f":"GuarIrragated!YTotExp","v":0},{"$f":"CottonPivot!YTTotExp","v":0},{"$f":"GuarIrragated!YLTotExp","v":0},null,{"$f":"GuarIrragated!YPrice","v":0},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(K18=0,0,G18/K18)","v":0},{"$f":"IF(K18=0,0,H18/K18)","v":0},{"$f":"IF(K18=0,0,I18/K18)","v":0},null,{"$f":"GuarIrragated!YVarRet","v":0},{"$f":"GuarIrragated!YTVarRet","v":0},{"$f":"GuarIrragated!YLVarRet","v":0},null,{"$f":"CottonPivot!YVarExp","v":0},{"$f":"GuarIrragated!YTVarExp","v":0},{"$f":"GuarIrragated!YLVarExp","v":0},null,{"$f":"GuarIrragated!YPrice","v":0},{"$f":"GuarIrragated!Unit","v":"Pound"},{"$f":"IF(K18=0,0,U18/K18)","v":0},{"$f":"IF(K18=0,0,V18/K18)","v":0},{"$f":"IF(K18=0,0,W18/K18)","v":0}]
[{"$f":"+Peanuts!A3","v":"Irrigated Peanuts"},{"$f":"+Peanuts!E7","v":0},{"$f":"+Peanuts!YTotRet","v":0},{"$f":"+Peanuts!YTTotRet","v":0},{"$f":"+Peanuts!YLTotRet","v":0},null,{"$f":"+Peanuts!YTotExp","v":0},{"$f":"+Peanuts!YTTotExp","v":0},{"$f":"+Peanuts!YLTotExp","v":0},null,{"$f":"+Peanuts!YPrice","v":0},{"$f":"+Peanuts!Unit","v":"Ton"},{"$f":"+IF($K19=0,0,G19/$K19)","v":0},0,0,null,{"$f":"+Peanuts!YVarRet","v":0},{"$f":"+Peanuts!YTVarRet","v":0},{"$f":"+Peanuts!YLVarRet","v":0},null,{"$f":"+Peanuts!YVarExp","v":0},{"$f":"+Peanuts!YTVarExp","v":0},{"$f":"+Peanuts!YLVarExp","v":0},null,{"$f":"+Peanuts!YPrice","v":0},{"$f":"+Peanuts!Unit","v":"Ton"},{"$f":"+IF($K19=0,0,U19/$K19)","v":0},0,0]
[{"$f":"+SesameIrrigated!A3","v":"Irrigated Sesame"},{"$f":"+SesameIrrigated!E7","v":0},{"$f":"+SesameIrrigated!YTotRet","v":0},{"$f":"+SesameIrrigated!YTTotRet","v":0},{"$f":"+SesameIrrigated!YLTotRet","v":0},null,{"$f":"+SesameIrrigated!YTotExp","v":0},{"$f":"+SesameIrrigated!YTTotExp","v":0},{"$f":"+SesameIrrigated!YLTotExp","v":0},null,{"$f":"+SesameIrrigated!YPrice","v":0},{"$f":"+SesameIrrigated!Unit","v":"Pound"},0,0,0,null,{"$f":"+SesameIrrigated!YVarRet","v":0},{"$f":"+SesameIrrigated!YTVarRet","v":0},{"$f":"+SesameIrrigated!YLVarRet","v":0},null,{"$f":"+SesameIrrigated!YVarExp","v":0},{"$f":"+SesameIrrigated!YTVarExp","v":0},{"$f":"+SesameIrrigated!YLVarExp","v":0},null,{"$f":"+SesameIrrigated!YPrice","v":0},{"$f":"+SesameIrrigated!Unit","v":"Pound"},0,0,0]
[{"$f":"+SorghumIrrigated!A3","v":"Irrigated Sorghum"},{"$f":"+SorghumIrrigated!E7","v":0},{"$f":"+SorghumIrrigated!YTotRet","v":0},{"$f":"+SorghumIrrigated!YTTotRet","v":0},{"$f":"+SorghumIrrigated!YLTotRet","v":0},null,{"$f":"+SorghumIrrigated!YTotExp","v":0},{"$f":"+SorghumIrrigated!YTTotExp","v":0},{"$f":"+SorghumIrrigated!YLTotExp","v":0},null,{"$f":"+SorghumIrrigated!YPrice","v":0},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},{"$f":"+IF($K21=0,0,G21/$K21)","v":0},{"$f":"+IF($K21=0,0,H21/$K21)","v":0},{"$f":"+IF($K21=0,0,I21/$K21)","v":0},null,{"$f":"+SorghumIrrigated!YVarRet","v":0},{"$f":"+SorghumIrrigated!YTVarRet","v":0},{"$f":"+SorghumIrrigated!YLVarRet","v":0},null,{"$f":"+SorghumIrrigated!YVarExp","v":0},{"$f":"+SorghumIrrigated!YTVarExp","v":0},{"$f":"+SorghumIrrigated!YLVarExp","v":0},null,{"$f":"+SorghumIrrigated!YPrice","v":0},{"$f":"+SorghumIrrigated!Unit","v":"CWT"},{"$f":"+IF($K21=0,0,U21/$K21)","v":0},{"$f":"+IF($K21=0,0,V21/$K21)","v":0},{"$f":"+IF($K21=0,0,W21/$K21)","v":0}]
[{"$f":"+Soybeans!A3","v":"Irrigated Soybeans"},{"$f":"+Soybeans!E7","v":0},{"$f":"+Soybeans!YTotRet","v":0},{"$f":"+Soybeans!YTTotRet","v":0},{"$f":"+Soybeans!YLTotRet","v":0},null,{"$f":"+Soybeans!YTotExp","v":0},{"$f":"+Soybeans!YTTotExp","v":0},{"$f":"+Soybeans!YLTotExp","v":0},null,{"$f":"+Soybeans!YPrice","v":0},{"$f":"+Soybeans!Unit","v":"Bushel"},0,0,0,null,{"$f":"+Soybeans!YVarRet","v":0},{"$f":"+Soybeans!YTVarRet","v":0},{"$f":"+Soybeans!YLVarRet","v":0},null,{"$f":"+Soybeans!YVarExp","v":0},{"$f":"+Soybeans!YTVarExp","v":0},{"$f":"+Soybeans!YLVarExp","v":0},null,{"$f":"+Soybeans!YPrice","v":0},{"$f":"+Soybeans!Unit","v":"Bushel"},0,0,0]
[{"$f":"+SunflowersOilseed!A3","v":"Irrigated Sunflowers - Oilseed"},{"$f":"+SunflowersOilseed!E7","v":0},{"$f":"+SunflowersOilseed!YTotRet","v":0},{"$f":"+SunflowersOilseed!YTTotRet","v":0},{"$f":"+SunflowersOilseed!YLTotRet","v":0},null,{"$f":"+SunflowersOilseed!YTotExp","v":0},{"$f":"+SunflowersOilseed!YTTotExp","v":0},{"$f":"+SunflowersOilseed!YLTotExp","v":0},null,{"$f":"+SunflowersOilseed!YPrice","v":0},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},0,0,0,null,{"$f":"+SunflowersOilseed!YVarRet","v":0},{"$f":"+SunflowersOilseed!YTVarRet","v":0},{"$f":"+SunflowersOilseed!YLVarRet","v":0},null,{"$f":"+SunflowersOilseed!YVarExp","v":0},{"$f":"+SunflowersOilseed!YTVarExp","v":0},{"$f":"+SunflowersOilseed!YLVarExp","v":0},null,{"$f":"+SunflowersOilseed!YPrice","v":0},{"$f":"+SunflowersOilseed!Unit","v":"Pound"},0,0,0]
[{"$f":"+SunflowersConfectionary!A3","v":"Irrigated Sunflowers - Confectionary"},{"$f":"+SunflowersConfectionary!E7","v":0},{"$f":"+SunflowersConfectionary!YTotRet","v":0},{"$f":"+SunflowersConfectionary!YTTotRet","v":0},{"$f":"+SunflowersConfectionary!YLTotRet","v":0},null,{"$f":"+SunflowersConfectionary!YTotExp","v":0},{"$f":"+SunflowersConfectionary!YTTotExp","v":0},{"$f":"+SunflowersConfectionary!YLTotExp","v":0},null,{"$f":"+SunflowersConfectionary!YPrice","v":0},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},0,0,0,null,{"$f":"+SunflowersConfectionary!YVarRet","v":0},{"$f":"+SunflowersConfectionary!YTVarRet","v":0},{"$f":"+SunflowersConfectionary!YLVarRet","v":0},null,{"$f":"+SunflowersConfectionary!YVarExp","v":0},{"$f":"+SunflowersConfectionary!YTVarExp","v":0},{"$f":"+SunflowersConfectionary!YLVarExp","v":0},null,{"$f":"+SunflowersConfectionary!YPrice","v":0},{"$f":"+SunflowersConfectionary!Unit","v":"Pound"},0,0,0]
[{"$f":"+WheatIrrigated!A3","v":"Irrigated Wheat"},{"$f":"+WheatIrrigated!E7","v":0},{"$f":"+WheatIrrigated!YTotRet","v":0},{"$f":"+WheatIrrigated!YTTotRet","v":0},{"$f":"+WheatIrrigated!YLTotRet","v":0},null,{"$f":"+WheatIrrigated!YTotExp","v":0},{"$f":"+WheatIrrigated!YTTotExp","v":0},{"$f":"+WheatIrrigated!YLTotExp","v":0},null,{"$f":"+WheatIrrigated!YPrice","v":0},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},0,0,0,null,{"$f":"+WheatIrrigated!YVarRet","v":0},{"$f":"+WheatIrrigated!YTVarRet","v":0},{"$f":"+WheatIrrigated!YLVarRet","v":0},null,{"$f":"+WheatIrrigated!YVarExp","v":0},{"$f":"+WheatIrrigated!YTVarExp","v":0},{"$f":"+WheatIrrigated!YLVarExp","v":0},null,{"$f":"+WheatIrrigated!YPrice","v":0},{"$f":"+WheatIrrigated!Unit","v":"Bushel"},0,0,0]
[]
["FIELD CROPS - DRYLAND"]
[]
[{"$f":"+CottonDryland!A3","v":"Dryland Cotton  - Herbicide Tolerant"},{"$f":"+CottonDryland!E7","v":0},{"$f":"+CottonDryland!YTotRet","v":0},{"$f":"+CottonDryland!YTTotRet","v":0},{"$f":"+CottonDryland!YLTotRet","v":0},null,{"$f":"+CottonDryland!YTotExp","v":0},{"$f":"+CottonDryland!YTTotExp","v":0},{"$f":"+CottonDryland!YLTotExp","v":0},null,{"$f":"+CottonDryland!YPrice","v":0},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($K29=0,0,G29/$K29)","v":0},0,0,null,{"$f":"+CottonDryland!YVarRet","v":0},{"$f":"+CottonDryland!YTVarRet","v":0},{"$f":"+CottonDryland!YLVarRet","v":0},null,{"$f":"+CottonDryland!YVarExp","v":0},{"$f":"+CottonDryland!YTVarExp","v":0},{"$f":"+CottonDryland!YLVarExp","v":0},null,{"$f":"+CottonDryland!YPrice","v":0},{"$f":"+CottonDryland!Unit","v":"Pound"},{"$f":"+IF($K29=0,0,U29/$K29)","v":0},0,0]
[{"$f":"GuarDryland!A3","v":"Dryland Guar  - Herbicide Tolerant"},{"$f":"GuarDryland!E7","v":0},{"$f":"GuarDryland!YTotRet","v":0},{"$f":"GuarDryland!YTTotRet","v":0},{"$f":"GuarDryland!YLTotRet","v":0},null,{"$f":"GuarDryland!YTotExp","v":0},{"$f":"CottonDryland!YTTotExp","v":0},{"$f":"GuarDryland!YLTotExp","v":0},null,{"$f":"GuarDryland!YPrice","v":0},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(K30=0,0,G30/K30)","v":0},{"$f":"IF(K30=0,0,H30/K30)","v":0},{"$f":"IF(K30=0,0,I30/K30)","v":0},null,{"$f":"GuarDryland!YVarRet","v":0},{"$f":"GuarDryland!YTVarRet","v":0},{"$f":"GuarDryland!YLVarRet","v":0},null,{"$f":"CottonDryland!YVarExp","v":0},{"$f":"GuarDryland!YTVarExp","v":0},{"$f":"GuarDryland!YLVarExp","v":0},null,{"$f":"GuarDryland!YPrice","v":0},{"$f":"GuarDryland!Unit","v":"Pound"},{"$f":"IF(K30=0,0,U30/K30)","v":0},{"$f":"IF(K30=0,0,V30/K30)","v":0},{"$f":"IF(K30=0,0,W30/K30)","v":0}]
[{"$f":"+SesameDryland!A3","v":"Dryland Sesame"},{"$f":"+SesameDryland!E7","v":0},{"$f":"+SesameDryland!YTotRet","v":0},{"$f":"+SesameDryland!YTTotRet","v":0},{"$f":"+SesameDryland!YLTotRet","v":0},null,{"$f":"+SesameDryland!YTotExp","v":0},{"$f":"+SesameDryland!YTTotExp","v":0},{"$f":"+SesameDryland!YLTotExp","v":0},null,{"$f":"+SesameDryland!YPrice","v":0},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($K31=0,0,G31/$K31)","v":0},{"$f":"+IF($K31=0,0,H31/$K31)","v":0},{"$f":"+IF($K31=0,0,I31/$K31)","v":0},null,{"$f":"+SesameDryland!YVarRet","v":0},{"$f":"+SesameDryland!YTVarRet","v":0},{"$f":"+SesameDryland!YLVarRet","v":0},null,{"$f":"+SesameDryland!YVarExp","v":0},{"$f":"+SesameDryland!YTVarExp","v":0},{"$f":"+SesameDryland!YLVarExp","v":0},null,{"$f":"+SesameDryland!YPrice","v":0},{"$f":"+SesameDryland!Unit","v":"Pound"},{"$f":"+IF($K31=0,0,U31/$K31)","v":0},{"$f":"+IF($K31=0,0,V31/$K31)","v":0},{"$f":"+IF($K31=0,0,W31/$K31)","v":0}]
[{"$f":"+SorghumDryland!A3","v":"Dryland Sorghum "},{"$f":"+SorghumDryland!E7","v":0},{"$f":"+SorghumDryland!YTotRet","v":0},{"$f":"+SorghumDryland!YTTotRet","v":0},{"$f":"+SorghumDryland!YLTotRet","v":0},null,{"$f":"+SorghumDryland!YTotExp","v":0},{"$f":"+SorghumDryland!YTTotExp","v":0},{"$f":"+SorghumDryland!YLTotExp","v":0},null,{"$f":"+SorghumDryland!YPrice","v":0},{"$f":"+SorghumDryland!Unit","v":"CWT"},0,0,0,null,{"$f":"+SorghumDryland!YVarRet","v":0},{"$f":"+SorghumDryland!YTVarRet","v":0},{"$f":"+SorghumDryland!YLVarRet","v":0},null,{"$f":"+SorghumDryland!YVarExp","v":0},{"$f":"+SorghumDryland!YTVarExp","v":0},{"$f":"+SorghumDryland!YLVarExp","v":0},null,{"$f":"+SorghumDryland!YPrice","v":0},{"$f":"+SorghumDryland!Unit","v":"CWT"},0,0,0]
[{"$f":"+SunflowersDryland!A3","v":"Dryland Sunflowers - Oilseed"},{"$f":"+SunflowersDryland!E7","v":0},{"$f":"+SunflowersDryland!YTotRet","v":0},{"$f":"+SunflowersDryland!YTTotRet","v":0},{"$f":"+SunflowersDryland!YLTotRet","v":0},null,{"$f":"+SunflowersDryland!YTotExp","v":0},{"$f":"+SunflowersDryland!YTTotExp","v":0},{"$f":"+SunflowersDryland!YLTotExp","v":0},null,{"$f":"+SunflowersDryland!YPrice","v":0},{"$f":"+SunflowersDryland!Unit","v":"Pound"},{"$f":"+IF($K33=0,0,G33/$K33)","v":0},0,0,null,{"$f":"+SunflowersDryland!YVarRet","v":0},{"$f":"+SunflowersDryland!YTVarRet","v":0},{"$f":"+SunflowersDryland!YLVarRet","v":0},null,{"$f":"+SunflowersDryland!YVarExp","v":0},{"$f":"+SunflowersDryland!YTVarExp","v":0},{"$f":"+SunflowersDryland!YLVarExp","v":0},null,{"$f":"+SunflowersDryland!YPrice","v":0},{"$f":"+SunflowersDryland!Unit","v":"Pound"},{"$f":"+IF($K33=0,0,U33/$K33)","v":0},0,0]
[{"$f":"+WheatDryland!A3","v":"Dryland Wheat"},{"$f":"+WheatDryland!E7","v":0},{"$f":"+WheatDryland!YTotRet","v":0},{"$f":"+WheatDryland!YTTotRet","v":0},{"$f":"+WheatDryland!YLTotRet","v":0},null,{"$f":"+WheatDryland!YTotExp","v":0},{"$f":"+WheatDryland!YTTotExp","v":0},{"$f":"+WheatDryland!YLTotExp","v":0},null,{"$f":"+WheatDryland!YPrice","v":0},{"$f":"+WheatDryland!Unit","v":"Bushel"},0,0,0,null,{"$f":"+WheatDryland!YVarRet","v":0},{"$f":"+WheatDryland!YTVarRet","v":0},{"$f":"+WheatDryland!YLVarRet","v":0},null,{"$f":"+WheatDryland!YVarExp","v":0},{"$f":"+WheatDryland!YTVarExp","v":0},{"$f":"+WheatDryland!YLVarExp","v":0},null,{"$f":"+WheatDryland!YPrice","v":0},{"$f":"+WheatDryland!Unit","v":"Bushel"},0,0,0]
[]
["LIVESTOCK"]
[]
[{"$f":"+CowCalf!A3","v":"Rolling Plains Cow-Calf Production"},{"$f":"+CowCalf!E7","v":0},{"$f":"+CowCalf!YTotRet","v":0},null,null,null,{"$f":"+CowCalf!YTotExp","v":0},null,null,null,{"$f":"+CowCalf!YPrice","v":0},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($K38=0,0,G38/$K38)","v":0},null,null,null,{"$f":"+CowCalf!YVarRet","v":0},null,null,null,{"$f":"+CowCalf!YVarExp","v":0},null,null,null,{"$f":"+CowCalf!YPrice","v":0},{"$f":"+CowCalf!Unit","v":"CWT"},{"$f":"+IF($K38=0,0,U38/$K38)","v":0}]
[{"$f":"+StockersMar1!A3","v":"Stocker Calf Budget - Pull off Wheat March 1"},{"$f":"+StockersMar1!E7","v":0},{"$f":"+StockersMar1!YTotRet","v":0},null,null,null,{"$f":"+StockersMar1!YTotExp","v":0},null,null,null,{"$f":"+StockersMar1!YPrice","v":0},{"$f":"+StockersMar1!Unit","v":"CWT"},{"$f":"+IF($K39=0,0,G39/$K39)","v":0},null,null,null,{"$f":"+StockersMar1!YVarRet","v":0},null,null,null,{"$f":"+StockersMar1!YVarExp","v":0},null,null,null,{"$f":"+StockersMar1!YPrice","v":0},{"$f":"+StockersMar1!Unit","v":"CWT"},{"$f":"+IF($K39=0,0,U39/$K39)","v":0}]
[{"$f":"+StockersGrazeOut!A3","v":"Stocker Calf Budget - Grazeout"},{"$f":"+StockersGrazeOut!E7","v":0},{"$f":"+StockersGrazeOut!YTotRet","v":0},null,null,null,{"$f":"+StockersGrazeOut!YTotExp","v":0},null,null,null,{"$f":"+StockersGrazeOut!YPrice","v":0},{"$f":"+StockersGrazeOut!Unit","v":"CWT"},{"$f":"+IF($K40=0,0,G40/$K40)","v":0},null,null,null,{"$f":"+StockersGrazeOut!YVarRet","v":0},null,null,null,{"$f":"+StockersGrazeOut!YVarExp","v":0},null,null,null,{"$f":"+StockersGrazeOut!YPrice","v":0},{"$f":"+StockersGrazeOut!Unit","v":"CWT"},{"$f":"+IF($K40=0,0,U40/$K40)","v":0}]